
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $5,600/mo
- Units
- 2
- Price per unit
- $587,500
- Est. annual NOI
- $33,600
- 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
- $63,840
- Operating expenses
- $31,920
- Net operating income
- $31,920
- Annual debt service
- $70,356
- Annual cash flow
- -$38,436
- Cash on cash return
- -13.1%
- Down payment
- $293,750
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
- 4
- Bathrooms
- 2
- Building size
- 1,841 sqft
- Lot size
- 6,503 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 1
- Heating
- Floor Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 247879124
About this property
Completely renovated entire buildings Aprox 1850 sq ft- 981 sq ft each side -duplex space - 2 bed/1 bath each – on a quiet, Block long Street with no thorough traffic, close to shopping and transit. Freshly painted inside and out, both unit units, feature, quartz countertops in the kitchens, tiled backsplash, new shaker cabinets, each unit has a separate dining area, beautiful hardwood Floors in the living areas, tiled kitchen, and bathroom floors. New vanities with quartz tops, keeping the vintage flare with new feel your tenet or you will love. Each has a separate washer/dryer room, equipped with washer and dryers completely private yards, and new upgraded electrical panel. Front unit enjoys a lovely side yard finished with Faux Grass for easy low maintenance living, driveway with parking for up to three cars. The back unit boasts a huge backyard with a huge patio ideal for entertaining, +2 car parking. With the front unit rented and the back unit vacant this is a rare opportunity for an owner user to move right in and let the rental income help offset the mortgage, or for investor to set a new rent. The one car garage is currently used by the owner, giving the next owner flexibility to keep it for personal use or assign it to a unit. Tenants pay all utilities, including Trash, except Water and Gardner ( mow and blow on ) turn key and move-in ready!
Location
1334 Mira Mar
Long Beach, Los Angeles, CA, 90804