← Back to listings
Duplex at 518 N Santa Fe
$750,000
518 N Santa Fe
Compton, Los Angeles, 90221
Duplex · 2 units
Active · 14 days on market

Deal numbers

Est. cap rate
3.0%
Assumed rent, all units
$3,740/mo
Units
2
Price per unit
$375,000
Est. annual NOI
$22,440
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.

5.0%
50%
25%
7.00%
Effective gross income
$42,636
Operating expenses
$21,318
Net operating income
$21,318
Annual debt service
$44,908
Annual cash flow
-$23,590
Cash on cash return
-12.6%
Down payment
$187,500

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
1,200 sqft
Lot size
3,457 sqft
Year built
1949
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
14
MLS #
245858652

About this property

Exceptional triplex opportunity at 518 S Santa Fe Ave, Compton, featuring three 1-bedroom, 1-bath units and approximately 1,200 square feet of living space, offering versatility for both investors and owner-occupants seeking additional income potential. One of the units is a newly constructed, fully permitted ADU featuring a bright and inviting open-concept layout, modern finishes, shaker-style cabinetry, quartz countertops, luxury vinyl plank flooring, a beautiful stylish walk-in shower, a modern vanity, ceiling fans, mini-split heating and air conditioning, and abundant natural light. The ADU has received final approval and all required permits have been completed and passed. The property offers an excellent opportunity for an investor to maximize rental income or for an owner-occupant to live in one unit while generating rental income from the additional units. Conveniently located near major hospitals, schools, shopping centers, restaurants, and everyday amenities, with easy access to nearby freeways for commuting throughout Los Angeles. Whether you're looking to expand your investment portfolio or occupy one unit while generating rental income from the others, this income-producing triplex presents an outstanding opportunity in a central location. Some Photos digitally enhanced Broker and Broker’s Agents do not represent or guarantee the accuracy of the square footage, permitted or unpermitted space, lot size/dimensions, schools, or other information concerning the conditions or features of the property. Buyer is advised to independently verify the accuracy of all information through personal inspection and with appropriate professionals to satisfy themselves.

Location

518 N Santa Fe

Compton, Los Angeles, CA, 90221

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

518 N Santa Fe, Compton CA | Multifamily for Sale