← Back to listings
Duplex at 9234 Elizabeth Avenue
$748,000
9234 Elizabeth Avenue
South Gate, Los Angeles, 90280
Duplex · 2 units
Active · 46 days on market

Deal numbers

Est. cap rate
3.0%
Assumed rent, all units
$3,740/mo
Units
2
Price per unit
$374,000
Est. annual NOI
$22,440
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
$42,636
Operating expenses
$21,318
Net operating income
$21,318
Annual debt service
$44,788
Annual cash flow
-$23,470
Cash on cash return
-12.6%
Down payment
$187,000

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
1 sqft
Lot size
4,148 sqft
Year built
1955
Stories
1
Garage spaces
2
Pool
None
Status
Active
Days on market
46
MLS #
247613180

About this property

WOW Front unit is VACANT!!! Massive opportunity! Rare chance to own a beautifully maintained duplex featuring 2 homes on 1 lot with strong rental income and pride of ownership throughout! With a total of 1,608 Sqft, this property includes 2 spacious units, each approximately 804 Sqft with 2 bedrooms, 1 bathroom, a 1 car garage, interior washer and dryer hookups, newer windows, and separate gas and water meters. Each unit offers no common walls, creating added privacy and comfort. The back unit also features central AC and heat along with a private backyard patio area. HUGE BONUS! The front unit will be delivered VACANT at close of escrow, creating an incredible opportunity for an owner user looking to live in one unit while collecting rental income from the second unit, or for an investor seeking strong upside potential. There is additional parking behind each garage, offering plenty of extra parking space for tenants and guests. The property also offers easy, low maintenance upkeep, making it an ideal investment opportunity. Both units have been exceptionally maintained with strong rental income already in place. Centrally located near shopping centers, schools, parks, and major freeways. Schedule your private showing today! Don’t miss this incredible duplex offering strong income potential, pride of ownership, and a truly rare investment opportunity!

Location

9234 Elizabeth Avenue

South Gate, Los Angeles, CA, 90280

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

9234 Elizabeth Ave, South Gate CA | Multifamily for Sale