Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $397,500
- Est. annual NOI
- $25,680
- 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
- $48,792
- Operating expenses
- $24,396
- Net operating income
- $24,396
- Annual debt service
- $47,602
- Annual cash flow
- -$23,206
- Cash on cash return
- -11.7%
- Down payment
- $198,750
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
- 2
- Building size
- 1,680 sqft
- Lot size
- 4,628 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 2
- Heating
- Natural Gas
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248635815
About this property
Charming 1950s duplex offering an excellent investment opportunity! Each unit has 2 bedrooms and 1 bathroom. Ideal for investors or owner-occupants looking to live in one unit while renting out the other. Beautiful brickwork in both the front and back yards enhances the property’s curb appeal while providing low-maintenance outdoor spaces. Conveniently located near shopping centers, a golf course, and freeways. This duplex offers flexibility, and exciting possibilities for the future.
Location
2607 W Via Corona
Montebello, Los Angeles, CA, 90640