
Deal numbers
- Est. cap rate
- 0.9%
- Assumed rent, all units
- $6,840/mo
- Units
- 2
- Price per unit
- $2,299,500
- Est. annual NOI
- $41,040
- 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
- $77,976
- Operating expenses
- $38,988
- Net operating income
- $38,988
- Annual debt service
- $275,375
- Annual cash flow
- -$236,387
- Cash on cash return
- -20.6%
- Down payment
- $1,149,750
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
- 4,050 sqft
- Lot size
- 2,921 sqft
- Year built
- 1921
- Stories
- 3
- Garage spaces
- 4
- Style
- Contemporary
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Coastline,Ocean,Mountain(s),Pier,Water,Panoramic
- Status
- Active
- Days on market
- 64
- MLS #
- 249025981
About this property
Step into this beautifully designed home where modern elegance meets coastal charm. The open floor plan seamlessly integrates indoor and outdoor living, perfect for entertaining or simply enjoying the serene ocean breezes. The spacious living area features large glass sliding doors that flood the space with natural light and offer panoramic views of the Pacific Ocean. The luxurious master suite is a true sanctuary, a walk-in closet, and a spa-like en-suite bathroom and a glass-enclosed shower. Three additional bedrooms provide ample space for family and guests. The gourmet kitchen is a chef's dream, equipped with top-of-the-line stainless steel appliances, custom cabinetry, and a large center island with a breakfast bar. The adjacent dining area opens up to a private patio, ideal soaking in the stunning sunsets. A perfect spot to enjoy your morning coffee or evening cocktails while taking in the majestic ocean vistas. Located in the heart of Hermosa Beach, this home is just a short stroll from the beach, trendy shops, and renowned restaurants. Experience the ultimate in beach living with easy access to the vibrant community and all the amenities it has to offer. Experience the allure and versatility of 1204 Monterey Blvd, which includes a bonus front house ideal for rental income or accommodating extended family. The front house boasts a bright and airy atmosphere, featuring pristine white walls, elegant white wood ceilings, and beautiful white wood floors. This inviting space seamlessly blends comfort and style, offering a perfect retreat or an excellent opportunity for rental potential. Don't miss the opportunity to own this exceptional coastal property. Entertaining all offers. Contact us today to schedule a private showing and make this dream home yours.
Location
1204 Monterey Boulevard
Hermosa Beach, Los Angeles, CA, 90254