
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $6,340/mo
- Units
- 2
- Price per unit
- $862,500
- Est. annual NOI
- $38,040
- 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
- $72,276
- Operating expenses
- $36,138
- Net operating income
- $36,138
- Annual debt service
- $103,288
- Annual cash flow
- -$67,150
- Cash on cash return
- -15.6%
- Down payment
- $431,250
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
- 1,700 sqft
- Lot size
- 4,351 sqft
- Year built
- 1958
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249025258
About this property
Location, lifestyle, and upside - this South Redondo duplex checks all three boxes. Tucked into an A+ South Redondo Beach location, 506 N Guadalupe offers a compelling opportunity for investors, owner-users, and buyers looking to create something special. Enjoy easy walks to some of the South Bay’s best schools, beaches, local restaurants, shopping, and all the coastal lifestyle perks that make South Redondo so desirable. Each unit features 2 bedrooms, 1 bathroom, a kitchen, a dedicated laundry room and original hardwood flooring throughout. Upgraded windows and a recently installed roof add to the appeal. The front unit also enjoys a large, private, west-facing deck with ocean views, plus peek-a-boo ocean views from interior. Out back, the attached rear unit has its own private backyard. While the property has seen some light updates over the years, much of its original character remains - leaving plenty of room to add value, bring your vision to life, and make the most of this prime location. With one unit currently vacant, the possibilities are even more inviting. Two units. A coveted location. Plenty of potential. Come see what you can make of it!
Location
506 N Guadalupe Avenue
Redondo Beach, Los Angeles, CA, 90277