Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $4,700/mo
- Units
- 2
- Price per unit
- $494,950
- Est. annual NOI
- $28,200
- 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
- $53,580
- Operating expenses
- $26,790
- Net operating income
- $26,790
- Annual debt service
- $59,272
- Annual cash flow
- -$32,482
- Cash on cash return
- -13.1%
- Down payment
- $247,475
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
- 2,039 sqft
- Lot size
- 5,660 sqft
- Year built
- 1952
- Stories
- 1
- Garage spaces
- 0
- Heating
- Electric,Ductless
- Cooling
- Electric,Ductless
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247855273
About this property
ONE OF THE KIND , FOR THE NEIGHBORHOOD, THIS PROPERTY WAS REMODELED 2020 -2021 IT HAS 5 BED - 2 BATH CURRENTLY BEING USE AS A 4 BED 3 BATH AN ADU WITH 2BED 1 BATH ,OWNER HAS THE CITY'S PERMIT AS PER REQUESTS. BUYERS TO VERIFY ALL INFORMATION .
Location
10503 Oberon Street
Whittier, Los Angeles, CA, 90606