Est. cap rate

1.6%

Assumed rent, all units

$4,740/mo

Units

2

Price per unit

$895,000

Est. annual NOI

$28,440

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.

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

2,883 sqft

Lot size

13,020 sqft

Year built

1953

Stories

1

Garage spaces

1

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

1

MLS #

246599863

About this property

Income-producing Temple City Duplex featuring two separate residences with a total of 8 bedrooms and 5 bathrooms. Situated on a spacious 13,020 sq. ft. lot. The front house offers 5 bedrooms, 3 bathrooms, 1,783 sq. ft. Built in 1953 and renovated in 2001. The back house offers 3 bedrooms, 2 bathrooms, 1,100 square feet. It was converted to ADU with add-on in 2001. Separate gas, water, and electric meters, Wide, elongated concrete driveway, RV parking. Temple City Unified School. This property is an excellent opportunity for investors, extended families, or buyers seeking income potential in Temple City.

Location

9461 Daines Drive

Temple City, Los Angeles, CA, 91780