
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $4,220/mo
- Units
- 2
- Price per unit
- $534,000
- Est. annual NOI
- $25,320
- 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
- $48,108
- Operating expenses
- $24,054
- Net operating income
- $24,054
- Annual debt service
- $63,949
- Annual cash flow
- -$39,895
- Cash on cash return
- -14.9%
- Down payment
- $267,000
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
- 2,377 sqft
- Lot size
- 6,789 sqft
- Year built
- 1968
- Stories
- 2
- Garage spaces
- 3
- Style
- Traditional,Ranch
- Heating
- Wall Furnace,Central
- Cooling
- Central Air,Wall/Window Unit(s)
- Pool
- None
- View
- City Lights,Neighborhood
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 249014481
About this property
Originally custom-built in 1968 for the owner’s own family, this unique two-unit property offers thoughtfully designed floor plans, generous living spaces, and exceptional potential rarely found in a typical 2 units income property. The spacious main residence features 3 bedrooms, 2 bathrooms, and approximately 1,700 square feet of single-level living space. Highlights include an oversized living room, a functional kitchen with an additional wok kitchen area offering flexible possibilities, and a large backyard patio ideal for outdoor enjoyment. The second unit offers a well-designed 2-bedroom, 1-bathroom layout with an open kitchen and comfortable living spaces and a front patio area. Both units have separate entrances, providing added privacy and independence for each household. Additional features include three car garages, extensive concrete driveway areas with ample parking, and a dedicated laundry area. Originally designed for family use rather than as a conventional apartment building, the property offers a distinctive residential feel with practical layouts and generous space. The property has been tenant-occupied for many years, offering established rental income and an attractive opportunity for investors or buyers seeking a multi-generational living arrangement. While some features may benefit from updating, the property presents tremendous potential to enhance its value over time. Conveniently located within the Alhambra Unified School District, near schools, parks, shopping, dining, and major transportation routes, with easy access to Downtown Los Angeles and surrounding communities. Enjoy the benefits of two separate residences in one property, with the space, privacy, and flexibility of a traditional home. A wonderful opportunity with endless possibilities!
Location
1520 College View Drive
Monterey Park, Los Angeles, CA, 91754