Est. cap rate

1.8%

Assumed rent, all units

$3,880/mo

Units

2

Price per unit

$649,500

Est. annual NOI

$23,280

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.

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

4,027 sqft

Lot size

7,360 sqft

Year built

2021

Stories

2

Garage spaces

0

Style

Contemporary

Heating

Forced Air,Wall Furnace

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

1

MLS #

248767976

About this property

Duplex with an ADU, move-in ready. Rare Income Property with 3 Move-In Ready Units..Come see this amazing income property before it's gone. You get a beautifully built 2021 DUPLEX plus a newer-built 2024 ADU, all on one big lot with parking and a private backyard. That's three move-in-ready homes totaling about 4,027 square feet, built to generate strong rental income year after year. Each duplex unit feels like its own home, with 4 bedrooms and 3 baths each. One bedroom and a full bath are on the main floor, perfect for guests or family who don't want stairs. Step inside and you'll find open, bright living spaces, granite countertops, recessed lighting, and in-unit laundry. These are exactly the features today's renters want, and they help you charge top rent. The detached ADU is a true gem. With about 817 square feet, 2 bedrooms, 1 bathroom, in-unit laundry, AC, Appliances, its own private backyard, and parking, tenants will love the privacy and independence it offers. Best of all, this property was built to save you money every month. Each unit has paid solar panels, tankless water heaters, and its own separate meters for utilities and water. Less overhead means more profit in your pocket. On a 7,360-square-foot lot, you'll also get gated entry with a rolling security gate, a long driveway, and extra on-site parking. Easy access to the 710, 91, and 105 freeways makes this location a magnet for tenants and keeps demand strong for years to come. Whether you're an investor seeking real cash flow or a buyer who wants to live in one unit while the other two help pay your mortgage, this is a rare find. Turnkey, modern, and ready to earn from day one. Don't wait; homes like this don't come around often. THIS IS A MONEY-MAKING MACHINE, AND IT COULD BE DELIVERED VACANT IF NEEDED!

Location

1111 N Mulberry

Compton, Los Angeles, CA, 90222