Est. cap rate

3.9%

Assumed rent, all units

$3,260/mo

Units

2

Price per unit

$250,000

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.

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

1,796 sqft

Lot size

7,744 sqft

Year built

2006

Stories

1

Garage spaces

4

Style

Contemporary

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

1

MLS #

247757550

About this property

Extremely rare opportunity to purchase this two-unit property for your owner-occupied buyer that wants to occupy the newly rehabbed vacant front unit, which is a two bedroom / two bath unit and collect rent from the second unit to assist with the mortgage! Also a great purchase for your investor buyers. Rear unit is occupied by long term tenant that is paying $1,300.00 per month. Both units feature 2 nice sized bedrooms and two baths. Both units have private yards and two car garages. Property has been nicely maintained. Close to schools and shopping.

Location

45019 Division

Lancaster, Los Angeles, CA, 93535