Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $437,500
- Est. annual NOI
- $26,880
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $52,393
- Annual cash flow
- -$26,857
- Cash on cash return
- -12.3%
- Down payment
- $218,750
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 2
- Building size
- 1,904 sqft
- Lot size
- 0.25 sqft
- Year built
- 1963
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 9
- MLS #
- 245681961
About this property
Pictures coming Soon! PROPERTY TO BE SOLD CONCURRENTLY WITH ADJACENT DUPLEX AT 13530-32 SUNSHINE AVE. MLS PTP2606033 SELLER INTENDS TO SELL BOTH PROPERTIES TOGETHER. PURCHASE OF THIS PROPERTY IS CONDITIONED UPON THE CONCURRENT PURCHASE AND CLOSING OF THE ADJACENT PROPERTY. BOTH TRANSACTIONS MUST CLOSE CONCURRENTLY. Buyer and Buyer's Agent to independently verify all information, including but not limited to square footage, lot size, unit configuration, rents, expenses, zoning, permits, and all other property information to their satisfaction.
Location
28 Sunshine Avenue
Whittier, Los Angeles, CA, 90605