Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,460/mo
- Units
- 2
- Price per unit
- $425,000
- Est. annual NOI
- $26,760
- 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.
- Effective gross income
- $50,844
- Operating expenses
- $25,422
- Net operating income
- $25,422
- Annual debt service
- $50,896
- Annual cash flow
- -$25,474
- Cash on cash return
- -12.0%
- Down payment
- $212,500
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
- 2
- Building size
- 1,431 sqft
- Lot size
- 4,965 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 247980153
About this property
NO TENANTS TO DEAL WITH!! SET YOUR OWN RENTS OR LIVE IN ONE AND RENT THE OTHER. The property consists of two single-story 2-bedroom, 1-bathroom units that have been massively remodeled with permits. New vinyl plank flooring, new baseboards, new doors, renovated kitchens and bath. New Roof being installed. Large front and rear yards and a detached 2-car garage with finished drywall and new metal roll-up garage door. The property is within walking distance to shops, restaurants, and daily amenities.
Location
4950 Passons Boulevard
Pico Rivera, Los Angeles, CA, 90660