← Back to listings
Duplex at 16149 Abbey Street
$1,220,000
16149 Abbey Street
La Puente, Los Angeles, 91744
Duplex · 2 units
Active · 123 days on market

Deal numbers

Est. cap rate
2.2%
Assumed rent, all units
$4,380/mo
Units
2
Price per unit
$610,000
Est. annual NOI
$26,280
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
$49,932
Operating expenses
$24,966
Net operating income
$24,966
Annual debt service
$73,050
Annual cash flow
-$48,084
Cash on cash return
-15.8%
Down payment
$305,000

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
3,470 sqft
Lot size
7,623 sqft
Year built
2024
Stories
1
Garage spaces
4
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
123
MLS #
247613176

About this property

Brand-New Dual Homes in Prime La Puente Location to be delivered vacant at the close of Escrow. Don't miss this rare opportunity to own two brand-new homes on one lot in the heart of La Puente with a possibility of Additional ADUs, within walking distance to downtown amenities including shops, restaurants, parks, and more. The front house features 4 spacious bedrooms, 3 full bathrooms, a modern kitchen with a dining area, and an oversized 2-car garage. The back house boasts 3 large bedrooms, 2 bathrooms, a well-designed kitchen with ample cabinet space, and an oversized 2-car garage currently being utilized as a man cave. Both homes include central air conditioning, long driveways for ample parking, and minimal maintenance as they are newly built. The back property also offers a generous backyard, perfect for family gatherings. Ideal for a large family or as a rental investment, these homes combine comfort, convenience, and new built advantage, Don't wait and schedule your appoitment today.

Location

16149 Abbey Street

La Puente, Los Angeles, CA, 91744

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

16149 Abbey St, La Puente CA | Multifamily for Sale