
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,020/mo
- Units
- 2
- Price per unit
- $459,500
- Est. annual NOI
- $24,120
- 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
- $45,828
- Operating expenses
- $22,914
- Net operating income
- $22,914
- Annual debt service
- $55,027
- Annual cash flow
- -$32,113
- Cash on cash return
- -14.0%
- Down payment
- $229,750
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
- 1,842 sqft
- Lot size
- 5,425 sqft
- Year built
- 1921
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 61
- MLS #
- 245996222
About this property
Excellent opportunity to own a two-unit property in Long Beach with approximately 1,842 square feet of total living space. The front unit includes a detached single-car garage, while the rear unit is a second-story residence situated above three garages, providing a total of four garage spaces. The property features a newer roof installed in 2023 on the front unit, rear unit, and garage structures. This versatile property offers multiple garage spaces, separate living areas, and strong potential for an investor or owner-user. Conveniently located near shopping, dining, transportation, schools, and the many amenities Long Beach has to offer.
Location
1326 E 9th Street
Long Beach, Los Angeles, CA, 90813