Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,080/mo
- Units
- 2
- Price per unit
- $465,000
- Est. annual NOI
- $30,480
- 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
- $57,912
- Operating expenses
- $28,956
- Net operating income
- $28,956
- Annual debt service
- $55,686
- Annual cash flow
- -$26,730
- Cash on cash return
- -11.5%
- Down payment
- $232,500
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
- 4
- Building size
- 2,072 sqft
- Lot size
- 6,262 sqft
- Year built
- 1976
- Stories
- 1
- Garage spaces
- 2
- Heating
- None
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 247917529
About this property
Great opportunity to own a well-located duplex in Baldwin Park! This property features two separate units, with each unit offering 2 bedrooms and 2 bathrooms. Situated on a 6,262 sq. ft. lot, the property also includes a 2-car garage for each unit. Built in 1976, this duplex offers a versatile opportunity for investors or owner-occupants. Live in one unit while renting the other, or add both units to your investment portfolio. Conveniently located near shopping, dining, transportation, schools, and everyday amenities. A great opportunity to own an income-producing property in Baldwin Park.
Location
13530 Valle Vista
Baldwin Park, Los Angeles, CA, 91706