← Back to listings
$799,000
125 W Orange Grove
Pomona, Los Angeles, 91768
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,920/mo
- Units
- 2
- Price per unit
- $399,500
- Est. annual NOI
- $23,520
- 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
- $44,688
- Operating expenses
- $22,344
- Net operating income
- $22,344
- Annual debt service
- $47,842
- Annual cash flow
- -$25,498
- Cash on cash return
- -12.8%
- Down payment
- $199,750
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
- 2,437 sqft
- Lot size
- 11,152 sqft
- Year built
- 1890
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247442305
About this property
Great property with many possibilities - two on a lot. This has been a long term rental with great tenants for many years - Tenants are month to month.
Location
125 W Orange Grove
Pomona, Los Angeles, CA, 91768