Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $364,950
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $43,704
- Annual cash flow
- -$21,588
- Cash on cash return
- -11.8%
- Down payment
- $182,475
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
- 1,520 sqft
- Lot size
- 1,953 sqft
- Year built
- 2006
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 44
- MLS #
- 246770563
About this property
This well-maintained duplex offers two units under one roof, each featuring 2 bedrooms and 1 bathroom. With a total of 1,520 sq. ft. of living space on a 1,953 sq. ft. lot, this one-building, 2-unit complex provides a flexible opportunity for both homeowners and investors. The property includes a detached 2-car garage with laundry facilities, along with two additional parking spaces—ensuring convenient off-street parking for both units. Located along Pacific Coast Highway, this duplex is positioned near schools, parks, shopping centers, and dining options, with easy access to major freeways and the Port of Los Angeles. Its central location makes it attractive to long-term tenants, contributing to strong rental demand in the area. With the potential for steady rental income, this property is ideal for investors looking to expand their portfolio or for an owner-user seeking to offset living costs by renting out the second unit. Whether you're focused on generating passive income or securing a multi-generational living arrangement, this versatile duplex offers practical value in a well-connected Wilmington neighborhood.
Location
1301 E Pacific Coast
Wilmington, Los Angeles, CA, 90744