← Back to listings
Duplex at 33140 Lorimer Street
$550,000
33140 Lorimer Street
Lake Elsinore, Riverside, 92530
Duplex · 2 units
Active · 0 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

33140 Lorimer St, Lake Elsinore CA | Multifamily for Sale