
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $5,320/mo
- Units
- 2
- Price per unit
- $497,500
- Est. annual NOI
- $31,920
- 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
- $60,648
- Operating expenses
- $30,324
- Net operating income
- $30,324
- Annual debt service
- $59,578
- Annual cash flow
- -$29,254
- Cash on cash return
- -11.8%
- Down payment
- $248,750
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
- 1,512 sqft
- Lot size
- 6,139 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247570695
About this property
Charming Long Beach duplex offering an excellent opportunity for an owner-user or investor. This traditional-style property features two 2-bedroom, 1-bath units on an approximately 6,139 SF lot. The exterior showcases classic character, mature landscaping, brick planter borders, generous front lawn areas, and separate covered entrances. A two-car garage is located at the rear of the property and includes a washer and dryer for tenant use. Tenants are responsible for their own gas and electricity. The interiors offer an opportunity for a new owner to update and personalize while retaining the appeal of the property's original character. Ideally situated in the Stearns Park area with convenient access to local parks, retail shops, dining, and everyday amenities. A rare opportunity to own a two-unit property in a desirable Long Beach residential neighborhood. Property is currently occupied; please do not walk the property or disturb tenants.
Location
2228 Argonne
Long Beach, Los Angeles, CA, 90815