Deal numbers
- Est. cap rate
- 4.9%
- Assumed rent, all units
- $3,260/mo
- Units
- 2
- Price per unit
- $199,950
- Est. annual NOI
- $19,560
- 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
- $37,164
- Operating expenses
- $18,582
- Net operating income
- $18,582
- Annual debt service
- $23,945
- Annual cash flow
- -$5,363
- Cash on cash return
- -5.4%
- Down payment
- $99,975
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
- 3
- Bathrooms
- 2
- Building size
- 1,497 sqft
- Lot size
- 9,100 sqft
- Year built
- 1957
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Desert
- Status
- Active
- Days on market
- 0
- MLS #
- 248989768
About this property
2 homes on 1 lot for sale! The main home at 18010 Adelanto Road has a long term tenant in the home who pays $1,400 a month in rent. The second residence is 12072 Aztec Lane and has been recently refreshed 1 bedroom 1 bath residence and is move in ready. This property creates a great opportunity to live in one unit and rent the other unit. Please do not disturb tenant in the main home.
Location
18010 Adelanto Road
Adelanto, San Bernardino, CA, 92301