Est. cap rate

2.5%

Assumed rent, all units

$4,160/mo

Units

2

Price per unit

$500,500

Est. annual NOI

$24,960

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.

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

1,812 sqft

Lot size

9,342 sqft

Year built

1960

Stories

1

Garage spaces

2

Heating

Central

Cooling

None

Pool

None

View

Mountain(s),City Lights,Neighborhood

Status

Active

Days on market

18

MLS #

247069566

About this property

BUYERS — DON’T MISS THIS EL MONTE OPPORTUNITY! Looking for a property that can help you live in one unit while collecting rental income from the other? This could be the opportunity you’ve been waiting for! 2 DETACHED UNITS: Each unit features 2 bedrooms + 1 bathroom. Attached 1-car garage for each unit. One unit offers a large private yard, both units are positioned far from the street for added privacy & quiet living. ALL UNITS DELIVERED VACANT AT CLOSING! FIRST-TIME BUYERS: Live in one and potentially offset your housing costs by renting the other! El Monte, CA, Please do not disturb occupants. Buyers are encouraged to conduct their own inspections and complete all necessary due diligence. Possible Jr ADU.

Location

11672 Ranchito St

El Monte, Los Angeles, CA, 91732