
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $4,560/mo
- Units
- 2
- Price per unit
- $494,500
- Est. annual NOI
- $27,360
- 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
- $51,984
- Operating expenses
- $25,992
- Net operating income
- $25,992
- Annual debt service
- $59,219
- Annual cash flow
- -$33,227
- Cash on cash return
- -13.4%
- Down payment
- $247,250
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
- 1,910 sqft
- Lot size
- 7,289 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248331836
About this property
Welcome to this beautiful remodel, duplex, located in the heart of Lomita! Both units have been tastefully, updated with modern finishes, offering comfort, style, and excellent income potential. Situated on an R3 zoned lot, this property presents an exciting opportunity to explore the possibility of building a third residence and potentially adding ADU, subject to city approval and applicable zoning, and building requirements. Conveniently located your major freeways, schools, shopping centers, restaurants, Starbucks, and just minutes from the beautiful Southbay beaches. A fantastic opportunity for homeowners, investors, and developers, looking to maximize the property's potential.
Location
1705 252nd
Lomita, Los Angeles, CA, 90717