Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $3,700/mo
- Units
- 2
- Price per unit
- $342,500
- Est. annual NOI
- $22,200
- 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
- $42,180
- Operating expenses
- $21,090
- Net operating income
- $21,090
- Annual debt service
- $41,016
- Annual cash flow
- -$19,926
- Cash on cash return
- -11.6%
- Down payment
- $171,250
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
- 2,016 sqft
- Lot size
- 6,784 sqft
- Year built
- 1945
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247464409
About this property
Investors special! Large duplex in the city of Compton. One unit has 4 bedrooms and the other unit has 2 bedrooms. Tons of potential here. BOTH UNITS WILL BE VACATED! You can make this a beautiful rental or home for yourself. What more can you ask for? First time or seasoned investors, this one is for you. Contact us today for more details! Seller is motivated! This is a HOT one!
Location
521 W Palm
Compton, Los Angeles, CA, 90220