
Deal numbers
- Est. cap rate
- 5.7%
- Assumed rent, all units
- $5,240/mo
- Units
- 2
- Price per unit
- $275,000
- Est. annual NOI
- $31,440
- 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
- $59,736
- Operating expenses
- $29,868
- Net operating income
- $29,868
- Annual debt service
- $32,932
- Annual cash flow
- -$3,064
- Cash on cash return
- -2.2%
- Down payment
- $137,500
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
- 4
- Bathrooms
- 2
- Building size
- 2,492 sqft
- Lot size
- 0.17 sqft
- Year built
- 1978
- Stories
- 1
- Garage spaces
- 2
- Cooling
- See Remarks
- Pool
- None
- View
- Mountain(s),Neighborhood,Hills
- Status
- Active
- Days on market
- 0
- MLS #
- 248930841
About this property
DUPLEX OPPORTUNITY! Be your own landlord and potentially start with one tenant in place? Explore this single-story duplex with Ortega Mountain views in the Lakeside community of Lake Elsinore. Located on a corner lot in the heart of the Village, the property is within reach of boat launches, the baseball stadium, shopping, restaurants, and other local attractions. Each unit has two bedrooms and one full bathroom, along with a front entry and a rear door leading to its own fenced backyard. The property has separate water, electric, and gas meters for each unit. One unit is tenant occupied and needs renovation. One unit is recently renovated. Centrally located with access to Los Angeles, Orange, and San Diego counties. Take a drive by today and see if this property fits your investment plans. Bring your offers! Short sale subject to lender approval. Please do not disturb the tenant. Ideally buyer will keep the tenant in place.
Location
33140 Lorimer Street
Lake Elsinore, Riverside, CA, 92530