Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $4,720/mo
- Units
- 2
- Price per unit
- $400,000
- Est. annual NOI
- $28,320
- 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
- $53,808
- Operating expenses
- $26,904
- Net operating income
- $26,904
- Annual debt service
- $47,902
- Annual cash flow
- -$20,998
- Cash on cash return
- -10.5%
- Down payment
- $200,000
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
- 5
- Bathrooms
- 2
- Building size
- 1,916 sqft
- Lot size
- 6,006 sqft
- Year built
- 1961
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248821028
About this property
Charming Duplex with Investment Potential in Harbor City! Welcome to 1074 W. 252nd Street, Harbor City, CA 90710! This versatile duplex offers an excellent opportunity for investors, owner-occupants, or multigenerational living. Situated on a generous 6,004-square-foot lot, the property features approximately 1,916 square feet of combined living space across two separate units. The front home offers 3 bedrooms and 1 bathroom, while the rear unit features 2 bedrooms and 1 bathroom, providing flexibility for rental income or extended family living. The property also offers four parking spaces in the rear, with an existing carport area that provides the opportunity to build a garage, subject to applicable permits and approvals. Conveniently located in Harbor City, this property offers easy access to shopping, dining, parks, schools, and major commuter routes, making it a convenient location for enjoying the South Bay and surrounding Los Angeles communities. Whether you’re looking to expand your investment portfolio, live in one unit while renting the other, or accommodate multiple generations under one property, this duplex offers space, versatility, and exciting possibilities. Two units, five bedrooms, four parking spaces, and room to add even more value! Don’t miss this opportunity to own a versatile income-producing property in Harbor City.
Location
1074 252nd
Harbor City, Los Angeles, CA, 90710