Deal numbers
- Est. cap rate
- 1041.7%
- Assumed rent, all units
- $4,080/mo
- Units
- 2
- Price per unit
- $1,175
- Est. annual NOI
- $24,480
- 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
- $46,512
- Operating expenses
- $23,256
- Net operating income
- $23,256
- Annual debt service
- $141
- Annual cash flow
- $23,115
- Cash on cash return
- 3934.5%
- Down payment
- $588
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
- Bathrooms
- 1
- Building size
- 1,041 sqft
- Lot size
- 7,495 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 247915562
About this property
Welcome to 3322 Charlotte Avenue in Rosemead. This front unit offers 2 bedrooms, 1 bathroom, and a functional layout featuring a living room, separate dining room, kitchen, and laundry area. The residence also includes a gated front yard and a small covered porch. Conveniently located near the 10, 60, and 605 freeways, with easy access to the Walmart Supercenter, Target, supermarkets, shopping, local dining along Garvey Avenue, and Rosemead Park. Nearby schools include Willard Elementary and Temple Intermediate; prospective tenants are advised to independently verify school attendance boundaries and all school information.
Location
3322 Charlotte Ave
Rosemead, Los Angeles, CA, 91770