← Back to listings
Duplex at 506 N Guadalupe Avenue
$1,725,000
506 N Guadalupe Avenue
Redondo Beach, Los Angeles, 90277
Duplex · 2 units
Active · 0 days on market

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.

5.0%
50%
25%
7.00%
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

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

506 N Guadalupe Ave, Redondo Beach CA | Multifamily for Sale