
Deal numbers
- Est. cap rate
- 1.7%
- Assumed rent, all units
- $5,080/mo
- Units
- 2
- Price per unit
- $879,500
- Est. annual NOI
- $30,480
- 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
- $57,912
- Operating expenses
- $28,956
- Net operating income
- $28,956
- Annual debt service
- $105,324
- Annual cash flow
- -$76,368
- Cash on cash return
- -17.4%
- Down payment
- $439,750
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
- 2,801 sqft
- Lot size
- 7,489 sqft
- Year built
- 1984
- Stories
- 2
- Garage spaces
- 4
- Style
- Contemporary
- Heating
- Natural Gas,Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 38
- MLS #
- 246783760
About this property
Lovely two-unit property offering an excellent opportunity for an owner-occupant, extended family, or investor, with a spacious three-bedroom, two-bath front unit and an upstairs two-bedroom, two-bath rear unit. The completely updated front unit features a desirable floor plan with the primary bedroom and bath conveniently located downstairs, plus two additional bedrooms and a second bath upstairs. Recent improvements include new flooring, stainless steel appliances, fixtures, sinks, shower doors, stone countertops in the kitchen and bathrooms, light fixtures, handrails, and a newer water heater. There is also ample closet storage beneath the staircase and at the top of the stairs. The private rear unit is upstairs and offers two bedrooms and two bathrooms all on one level. Tile flooring, a private small yard, fruit trees, patio, and balcony areas provide comfortable indoor-outdoor living. Each unit has its own two-car garage with laundry hookups. Both units feature central heating and air conditioning, separate utility meters excluding water, tile roofs, and leased solar systems. The property has been recently painted both inside and out, including both units and garages. Beautifully landscaped front, side, and rear yards add to the property's appeal. Conveniently located close to shopping, with a park just one block away, and easy access to the mall and Santa Anita Race Track. This well-maintained, extensively updated property is in move-in condition and ready for your buyers!
Location
856 Fairview
Arcadia, Los Angeles, CA, 91007