
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.
- 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