Est. cap rate

1.3%

Assumed rent, all units

$8,780/mo

Units

2

Price per unit

$1,999,500

Est. annual NOI

$52,680

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.

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

8

Bathrooms

6

Building size

4,161 sqft

Lot size

18,351 sqft

Year built

1933

Stories

2

Garage spaces

0

Cooling

Wall/Window Unit(s)

Pool

None

View

None

Status

Active

Days on market

15

MLS #

245881884

About this property

This is the only units in the San Marino School District. It's located in the unincorporated county area of Los Angeles. It has San Gabriel address, San Marino School and Temple City Sheriff. There are two houses on this 18,351 sq ft lot. The front house has two units ( Front & Back Duplex ). One unit is bigger ( approximately 2000 sq ft )with 3 Bedroom, 2 baths, the other unit ( approximately 900 sq ft ) has 2 bedrooms and 1 bath. The back house has 3 units in there. Downstairs unit has 1 big bedroom and 1 bath, the upstairs has two studio units. All tenants occupied, please DO NOT disturb the tenants. Absolutely DRIVE BY only. Call listing agent for rental income information. Ideal for owner occupy and collect rent.

Location

6958 N San Gabriel Blvd

San Marino, Los Angeles, CA, 91775