← Back to listings
Duplex at 6221 Citrus
$1,350,000
6221 Citrus
Whittier, Los Angeles, 90601
Duplex · 2 units
Active · 0 days on market

Deal numbers

Est. cap rate
2.0%
Assumed rent, all units
$4,400/mo
Units
2
Price per unit
$675,000
Est. annual NOI
$26,400
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.

5.0%
50%
25%
7.00%
Effective gross income
$50,160
Operating expenses
$25,080
Net operating income
$25,080
Annual debt service
$80,834
Annual cash flow
-$55,754
Cash on cash return
-16.5%
Down payment
$337,500

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
2,238 sqft
Lot size
6,938 sqft
Year built
1988
Stories
2
Garage spaces
4
Heating
Central
Cooling
Central Air
Pool
None
Status
Active
Days on market
0
MLS #
248566672

About this property

Welcome to 6221and 6223 Citrus Ave. A rare and versatile property that’s perfect for a multi-family, an investor looking for a duplex as a rental property for a homeowner that would like to live in home and rent out the other. The front, 948 square foot single-story, 2-bedroom, 1-bathroom house has been fully remodeled giving it the appearance of a new home. The rear two-story home was built in 1988 with 1,290 square feet featuring 3-bedrooms and 2.5-bathrooms. Both homes have their own 2 car garages, plus plenty of additional on-site parking including room for RV parking. These homes are both in “turn-key” condition and ready for immediate occupancy.

Location

6221 Citrus

Whittier, Los Angeles, CA, 90601

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

6221 Citrus, Whittier CA | Multifamily for Sale