
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $7,280/mo
- Units
- 2
- Price per unit
- $699,500
- Est. annual NOI
- $43,680
- 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
- $82,992
- Operating expenses
- $41,496
- Net operating income
- $41,496
- Annual debt service
- $83,768
- Annual cash flow
- -$42,272
- Cash on cash return
- -12.1%
- Down payment
- $349,750
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
- 6
- Bathrooms
- 4
- Building size
- 2,475 sqft
- Lot size
- 13,365 sqft
- Year built
- 1946
- Stories
- 1
- Garage spaces
- 4
- Style
- Contemporary
- Heating
- Central
- Cooling
- Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 12
- MLS #
- 247984263
About this property
RARE OPPORTUNITY — TWO DETACHED HOMES ON AN EXPANSIVE 13,365 SQ. FT. LOT A truly exceptional South Bay investment and owner-user opportunity! Located in the desirable LA County Strip/Torrance area, just the other side of Western. This unique property features two separate homes, both one-story, each offering 3 bedrooms and 2 bathrooms, situated on an extraordinary 13,365-square-foot lot. Both units are vacant. Both residences are in excellent condition and offer comfortable, open floor plans with interior laundry. Each home has its own two-car garage, plus its own driveway, providing an abundance of parking rarely found with income properties of this size. One unit has an EV charging station, adding a modern convenience for today’s lifestyle. The expansive lot provides tremendous flexibility and potential, whether you're looking to live in one home and rent the other, accommodate extended family, or maximize rental income. The generous land area also offers opportunities for future improvements or additional development potential, subject to zoning and applicable approvals. Conveniently located near shopping, restaurants, schools, major employment centers, beaches, and all that the South Bay has to offer. TWO HOMES • 6 BEDROOMS • 4 BATHROOMS • 13,365 SQ. FT. LOT • 2 GARAGES • 2 DRIVEWAYS • INTERIOR LAUNDRY • EV CHARGING A property this versatile and substantial is a rare find in the South Bay and offers an exceptional opportunity for both investors and owner-users.
Location
1559 W 223rd
Torrance, Los Angeles, CA, 90501