← Back to listings
$1,100,000
527 E Maple
Monrovia, Los Angeles, 91016
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $4,860/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $29,160
- 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
- $55,404
- Operating expenses
- $27,702
- Net operating income
- $27,702
- Annual debt service
- $65,865
- Annual cash flow
- -$38,163
- Cash on cash return
- -13.9%
- Down payment
- $275,000
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
- 1,860 sqft
- Lot size
- 6,998 sqft
- Year built
- 1963
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246998667
About this property
GREAT LOCATION NORTH 210 FREEWAY. GREAT VALUE FOR A "3 BEDROOM FRONT UNIT" "2 BEDROOM BACK UNIT" LONG TERM TENANTS, RENTS ARE BELOW MARKET. NEW EXTERIOR PAINT.
Location
527 E Maple
Monrovia, Los Angeles, CA, 91016