Est. cap rate

4.0%

Assumed rent, all units

$5,380/mo

Units

2

Price per unit

$399,500

Est. annual NOI

$32,280

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

4

Bathrooms

2

Building size

1,824 sqft

Lot size

5,025 sqft

Year built

1948

Stories

1

Garage spaces

0

Heating

See Remarks

Cooling

See Remarks

Pool

None

View

None

Status

Active

Days on market

5

MLS #

247880596

About this property

Excellent Owner-User and/or Income Property opportunity within the Wiseburn School District! This two on a lot features separate structures, modern upgrades, and a dividing fence between the homes for added privacy. Each unit has their own address: 12808 Shoup Ave & 4878 W El Segundo Blvd. The southernmost home is a well-maintained 2 bedroom + den/ 1 bathroom home featuring newer laminate flooring, a new roof, and a functional floor plan. The two bedrooms provide comfortable sleeping quarters, with a full bathroom sitting in between them. The den has closet space and can easily serve as a third bedroom or office. The living room opens to a kitchen which features a dining nook and convenient access to the adjacent laundry room which then provides access to the yard. The laundry room provides direct access to the backyard, which offers plenty of room for a dog run and/or outdoor use. The property also features an automatic driveway gate, two-car driveway parking, and a detached one-car garage with an attached workshop. The northernmost home is a well-maintained 2 bedroom, 1 bathroom home offering new laminate flooring, fresh interior paint, and a functional open layout. The kitchen features ample cabinet storage and a dining nook and opens directly to the living room. Both bedrooms are spacious, with a full bathroom conveniently located between them. The laundry room adds everyday convenience. This home also features a one-car garage with direct access to the backyard, an automatic driveway gate, and two-car driveway parking. Additional features include double-paned windows throughout, a window A/C unit, and a private yard.

Location

12808 Shoup Avenue

Hawthorne, Los Angeles, CA, 90250