
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $4,700/mo
- Units
- 2
- Price per unit
- $599,950
- Est. annual NOI
- $28,200
- 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
- $53,580
- Operating expenses
- $26,790
- Net operating income
- $26,790
- Annual debt service
- $71,847
- Annual cash flow
- -$45,057
- Cash on cash return
- -15.0%
- Down payment
- $299,975
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
- 2,297 sqft
- Lot size
- 6,631 sqft
- Year built
- 2026
- Stories
- 1
- Garage spaces
- 1
- Heating
- Heat Pump,High Efficiency,See Remarks,Central,ENERGY STAR Qualified Equipment
- Cooling
- Gas,Central Air,Heat Pump,SEER Rated 16+,ENERGY STAR Qualified Equipment
- Pool
- None
- View
- Hills
- Status
- Active
- Days on market
- 36
- MLS #
- 246475707
About this property
Welcome to an exceptional two-unit property offering modern construction, versatility, and an ideal Whittier location. Situated at 10936 and 10938 Bexley Dr, this unique property features two separate residences with private outdoor spaces—perfect for multigenerational living, owner-occupants, rental income, or flexible investment opportunities. The beautifully constructed rear residence, completed in 2026, offers approximately 1,200 sq. ft. of contemporary living space with 3 bedrooms and 2 full bathrooms. Designed with today's lifestyle in mind, the home features high ceilings, modern custom finishes, paid-off solar, efficient HVAC, and a welcoming porch with its own private entrance. Enjoy separate private yard areas enhanced by mature fruit trees, creating a peaceful and functional outdoor setting. The front residence offers approximately 1,097 sq. ft. with 3 bedrooms and 2 bathrooms. Originally built in 1946 and remodeled in 2019, this home combines classic character with updated features, including a newer roof and HVAC system. The property also offers a double-wide driveway and a detached 1-car garage, providing convenient parking and storage options. With a combined total of 6 bedrooms and 4 bathrooms across two separate residences, this property presents outstanding flexibility for large households, multigenerational living, or an owner-occupant seeking supplemental rental income. Live in one and rent the other, explore corporate or furnished rental opportunities, or enjoy the flexibility of having separate living quarters for extended family. Conveniently located near the shops, dining, entertainment, and community amenities of Uptown Whittier, including popular destinations such as Rodeo 72 and The Grove. A rare opportunity to own a versatile, move-in-ready two-unit property featuring a newly built rear residence, modern upgrades, private outdoor spaces, paid-off solar, and an excellent location.
Location
10938 Bexley Drive
Whittier, Los Angeles, CA, 90606