← Back to listings
Duplex at 1334 Mira Mar
$1,175,000
1334 Mira Mar
Long Beach, Los Angeles, 90804
Duplex · 2 units
Active · 2 days on market

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.

5.0%
50%
25%
7.00%
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

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

1334 Mira Mar, Long Beach CA | Multifamily for Sale