← Back to listings
Duplex at 20515 US Highway 395
$415,000
20515 US Highway 395
Adelanto, San Bernardino, 92301
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
4.7%
Assumed rent, all units
$3,260/mo
Units
2
Price per unit
$207,500
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.

5.0%
50%
25%
7.00%
Effective gross income
$37,164
Operating expenses
$18,582
Net operating income
$18,582
Annual debt service
$24,849
Annual cash flow
-$6,267
Cash on cash return
-6.0%
Down payment
$103,750

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
1,680 sqft
Lot size
159,038 sqft
Year built
1947
Stories
1
Garage spaces
0
Heating
Propane
Cooling
Evaporative Cooling
Pool
None
View
Desert
Status
Active
Days on market
1
MLS #
247520271

About this property

"INVESTORS ALERT" "Situated on a spacious 3.65-acre lot with prominent highway frontage, this versatile property offers exceptional, potential and abundant outdoor space." Each residence features a well-appointed two bedroom one bathroom layout encompassing approximately 840 square feet of optimize living space. Current rents are positioned below market value and located within an area zoned for ADD (Airport Development District). Prospective purchasers and their representatives are encouraged to consult with municipal authorities regarding potential alternative uses for the property. This presents an excellent opportunity to acquire and retain the property for future development. Priced below market value for a fast sale, this property is being offered in "as-is condition and presents an incredible opportunity. The homes are fully functional with all systems in working conditions, including a recently replaced well water pump and a brand-new fuse box. Perfect for buyers looking for value and peace of mind. "COME SEE IT BEFORE IT'S GONE".

Location

20515 US Highway 395

Adelanto, San Bernardino, CA, 92301

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

20515 US Hwy 395, Adelanto CA | Multifamily for Sale