
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $4,200/mo
- Units
- 2
- Price per unit
- $460,000
- Est. annual NOI
- $25,200
- 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
- $47,880
- Operating expenses
- $23,940
- Net operating income
- $23,940
- Annual debt service
- $55,087
- Annual cash flow
- -$31,147
- Cash on cash return
- -13.5%
- Down payment
- $230,000
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
- 1,397 sqft
- Lot size
- 6,147 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s),Ductless
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 17
- MLS #
- 248766156
About this property
Great opportunity to own a duplex situated on a corner lot in the City of Paramount! Featuring two detached residential units, this property offers added privacy and flexibility for homeowners and investors alike. The front residence, features 2 bedrooms and 1 bathroom, while the second residence, offers 1 bedroom and 1 bathroom. Both units offer independent living spaces, making this an attractive option for multigenerational living or rental income potential. Additional highlights include separate gas and electric meters, garage parking, and outdoor space. Situated on an approximately 6,145-square-foot lot with convenient access to shopping, dining, schools, parks, and major transportation routes. An excellent opportunity to own a versatile income-producing property in an established Paramount neighborhood!
Location
6803 San Miguel
Paramount, Los Angeles, CA, 90723