← Back to listings
$899,000
1510 W 227th
Torrance, Los Angeles, 90501
Duplex · 2 units
Active · 10 days on market
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,600/mo
- Units
- 2
- Price per unit
- $449,500
- Est. annual NOI
- $27,600
- 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
- $52,440
- Operating expenses
- $26,220
- Net operating income
- $26,220
- Annual debt service
- $53,830
- Annual cash flow
- -$27,610
- Cash on cash return
- -12.3%
- Down payment
- $224,750
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
- 2,786 sqft
- Lot size
- 7,199 sqft
- Year built
- 1976
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 10
- MLS #
- 246783735
About this property
Excellent Opportunity to Own a Duplex in Torrance with a great upside potential near Harbor UCLA medical Center and easy access to the 110 freeway. Both units are 4 bedrooms 2 bath.
Location
1510 W 227th
Torrance, Los Angeles, CA, 90501