Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $3,580/mo
- Units
- 2
- Price per unit
- $249,500
- Est. annual NOI
- $21,480
- 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
- $40,812
- Operating expenses
- $20,406
- Net operating income
- $20,406
- Annual debt service
- $29,879
- Annual cash flow
- -$9,473
- Cash on cash return
- -7.6%
- Down payment
- $124,750
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
- 2
- Building size
- 2,050 sqft
- Lot size
- 6,905 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 0
- Style
- Bungalow
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 1
- MLS #
- 247937731
About this property
44101 & 44103 Beech Ave. Charming Lancaster Duplex Updated 3 +2 Rental Property with income potential. Welcome to this excellent income producing Duplex!Fantastic opportunity for both investors and owner-occupants. The property features spacious 3 bedroom, 2 full bath front unit that has been a long-term rental, currently generating $950 per month. The rear unit is now vacant and freshly rehabbed, ready for next tenant.Fresh interior paint, a brand-new dishwasher, and new stove.Move in ready.Private bak yard area in both units and laundry room of the large kitchen.Rear unit could rent for at least $1800 per month.
Location
44101 Beech
Lancaster, Los Angeles, CA, 93534