
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.
- 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