Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $5,580/mo
- Units
- 2
- Price per unit
- $549,995
- Est. annual NOI
- $33,480
- 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
- $63,612
- Operating expenses
- $31,806
- Net operating income
- $31,806
- Annual debt service
- $65,864
- Annual cash flow
- -$34,058
- Cash on cash return
- -12.4%
- Down payment
- $274,998
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
- 3
- Building size
- 2,015 sqft
- Lot size
- 5,003 sqft
- Year built
- 1944
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248910960
About this property
Modern Living & Incredible Versatility in the South Bay! Welcome to 4332 W. 171st Street, a unique Lawndale property offering incredible flexibility for buyers, multi-generational families, or investors. Located in a fantastic South Bay neighborhood, this turnkey property features two fully updated independent living spaces on one lot. The primary front residence welcomes you with a spacious open floor plan highlighted by dramatic vaulted ceilings and abundant natural light. It boasts a beautifully remodeled kitchen that transitions effortlessly into the living space, along with two tastefully modernized bathrooms. Moving outside, the generous, private backyard provides the perfect backdrop for hosting weekend BBQs and outdoor dining. At the rear of the lot sits a highly desirable two-story structure. The upstairs independent ADU features two bedrooms, one bathroom, and a fully updated kitchen and bath, making it ideal for rental income, guest quarters, or a private home office. Downstairs, the massive three-car garage is fully framed in with two garage doors, providing excellent secure parking, storage, or workshop space. Don’t miss this rare, flexible opportunity located just minutes from local beaches, tech hubs, and major freeways.
Location
4332 W 171st Street
Lawndale, Los Angeles, CA, 90260