← Back to listings
Duplex at 201 W Kettering
$779,000
201 W Kettering
Lancaster, Los Angeles, 93534
Duplex · 2 units
Active · 54 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$3,580/mo
Units
2
Price per unit
$389,500
Est. annual NOI
$21,480
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
$40,812
Operating expenses
$20,406
Net operating income
$20,406
Annual debt service
$46,644
Annual cash flow
-$26,238
Cash on cash return
-13.5%
Down payment
$194,750

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
2,240 sqft
Lot size
5,815 sqft
Year built
2006
Stories
2
Garage spaces
2
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
54
MLS #
246230091

About this property

Excellent investment opportunity at 201 W Kettering St, Units #101 & #103, Lancaster, CA 93536! This spacious duplex features two large, two-story townhome-style residences, each offering 4 bedrooms, 2 bathrooms, a private front and backyard, and an attached 2-car garage with direct access into the home. Cash Flow Property!! Each unit offers a desirable open-concept floor plan with generous living space, updated kitchen cabinetry, stone countertops, and laminate wood flooring. The combination of spacious interiors, private outdoor areas, and direct-access garages gives each residence the comfort and feel of a single-family home. With estimated current market rents ranging from approximately $2,640 to $2,910 per unit, the property offers potential combined market rents of approximately $5,280–$5,820 per month. A great opportunity for an investor looking for a well-appointed income property with strong rental potential, or an owner-user looking to occupy one unit while generating income from the other. Two spacious 4-bedroom residences, private yards, and four total garage spaces make this a unique opportunity in Lancaster!

Location

201 W Kettering

Lancaster, Los Angeles, CA, 93534

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

201 W Kettering, Lancaster CA | Multifamily for Sale