Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $3,700/mo
- Units
- 2
- Price per unit
- $325,000
- Est. annual NOI
- $22,200
- 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
- $42,180
- Operating expenses
- $21,090
- Net operating income
- $21,090
- Annual debt service
- $38,920
- Annual cash flow
- -$17,830
- Cash on cash return
- -11.0%
- Down payment
- $162,500
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
- 2
- Building size
- 1,684 sqft
- Lot size
- 5,993 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248979230
About this property
Welcome to Compton! This property features two homes on one lot, offering a great opportunity for both first-time buyers and investors. The front home is currently configured as 3 bedrooms and 1 bathroom, while the rear home is configured as 2 bedrooms and 1 bathroom. Both homes need some TLC, but the property offers plenty of potential. Live in one home and rent out the other, or add both to your investment portfolio. The spacious lot may offer room to expand. Buyer to independently verify all property details, permitted uses, and expansion possibilities with the City of Compton.
Location
527 W Magnolia
Compton, Los Angeles, CA, 90220