Est. cap rate

5.2%

Assumed rent, all units

$3,260/mo

Units

2

Price per unit

$187,500

Est. annual NOI

$19,560

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

1,768 sqft

Lot size

8,040 sqft

Year built

1984

Stories

1

Garage spaces

2

Pool

None

Status

Active

Days on market

1

MLS #

247382386

About this property

Well maintained duplex offering strong in-place income and low operating expenses. Each unit features 2 bedrooms and 1 bathroom, along with a newer HVAC system providing central heating and air conditioning. Two attached single car garages provide separate garage space for each unit and additional privacy between the residences. Functional layout and straightforward duplex configuration make for efficient property management. Current income reflects a 6.00% CAP rate, with a 6.47% Pro Forma CAP rate based on market rents. Excellent opportunity for an investor seeking immediate income with additional rental upside.

Location

18511 New Hampshire

Adelanto, San Bernardino, CA, 92301