
Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $4,240/mo
- Units
- 2
- Price per unit
- $625,000
- Est. annual NOI
- $25,440
- 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.
- Effective gross income
- $48,336
- Operating expenses
- $24,168
- Net operating income
- $24,168
- Annual debt service
- $74,847
- Annual cash flow
- -$50,679
- Cash on cash return
- -16.2%
- Down payment
- $312,500
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
- 2,128 sqft
- Lot size
- 8,497 sqft
- Year built
- 1963
- Stories
- 1
- Garage spaces
- 2
- Style
- Ranch
- Heating
- Natural Gas
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 60
- MLS #
- 245900723
About this property
Welcome to this beautiful duplex in Alhambra. This corner lot offers two detached single family house with its own individual entrance. Front house offers 3 beds 1.5 baths with an opened patio that you will love to entertain your family and friends. The back house offers a large 1 bed 1 bath with it own entrance and no shared walls. It is a perfect set up for someone that wants to occupy one of the unit and lease out the other unit for rental income. Both units offer double pane windows, individual central a/c, kitchen quart counter top, individual laundry hook up, large patio in the backyard to have family and friends over for gathering. Great location, conveniently across street from City of Monterey Park. Just a few steps to Atlantic Times Square with plenty of variety of restaurants, retails stores, AMC movie theater and 24 hours fitness. Marriott Hotel is at the south west corner of Atlantic Blvd and Hellman, mins to supermarkets, banks and public transportation. Close to Garfield Hospital and Mark Keppel High School. Easy access to 10 / 710 fwy. 2 electrical meters, 2 gas meters, 1 water meter. 2 car garage with extra large approach driveway for 3 to 4 cars off the street parking. Property is currently zoned as Residential Low Density, with the current existing two units, potential expansion or garage ADU conversion with the City of Alhambra. Please check with Alhambra City Planning Division for more clarification. Lastly, the property is 10 miles away from Downtown Los Angeles, Cal State Los Angeles, Los Angeles General Medical Center, University of Southern California Health and Science Campus, come and see for yourself.
Location
723 W Hellman
Alhambra, Los Angeles, CA, 91803