Est. cap rate

2.4%

Assumed rent, all units

$5,460/mo

Units

2

Price per unit

$675,000

Est. annual NOI

$32,760

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

3

Building size

2,185 sqft

Lot size

7,495 sqft

Year built

1950

Stories

1

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

6

MLS #

247919105

About this property

This duplex property is located in the highly desirable San Gabriel Village, offering convenient access to shopping, banks, schools, and restaurants. The property features a new roof and has been recently remodeled with new laminate flooring in all three bedrooms. Key upgrades include: - Main unit: New A/C system with a new thermostat and updated air ducts. - Second unit: Newly installed 12,000 BTU mini-split system. - Kitchens: Both units have been updated with new fan hoods, and the main unit includes a new stove. - Maintenance: Both units have been recently tented for termite treatment. The property offers excellent value and versatility, making it an ideal opportunity for multi-generational living or as an investment for dual rental income. It also includes a 2-car garage and additional RV parking that can accommodate up to six vehicles. Property needs minor TLC and is sold AS-IS. Please feel free to reach out if you would like more information or to schedule a private tour.

Location

417 W Fairview Ave

San Gabriel, Los Angeles, CA, 91776