Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $4,320/mo
- Units
- 2
- Price per unit
- $377,500
- Est. annual NOI
- $25,920
- 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
- $49,248
- Operating expenses
- $24,624
- Net operating income
- $24,624
- Annual debt service
- $45,207
- Annual cash flow
- -$20,583
- Cash on cash return
- -10.9%
- Down payment
- $188,750
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
- Bathrooms
- 1
- Building size
- 897 sqft
- Lot size
- 7,888 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Electric
- Pool
- None
- View
- Park/Greenbelt
- Status
- Active
- Days on market
- 20
- MLS #
- 246622013
About this property
New Listing in avocado Heights, Two Bedroom and One bathroom with an additional (ADU) on the lot. Property has plenty of space to add square footage. Kitchen features plenty of space. The ADU will help with additional income. The neighborhood offers awesome and new walkway San Gabriel River Walk. The home has been taped at over 1,400 sqft. The property information herein is every aspect of the property, including square footage, lot size, permitted or un-permitted areas. Buyer and agent to do their own inspections.
Location
13012 Proctor
La Puente, Los Angeles, CA, 91746