← Back to listings
No photos available
$1,200,000
4257 Cedar
El Monte, Los Angeles, 91732
Duplex · 2 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
3.3%
Assumed rent, all units
$6,560/mo
Units
2
Price per unit
$600,000
Est. annual NOI
$39,360
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
$74,784
Operating expenses
$37,392
Net operating income
$37,392
Annual debt service
$71,853
Annual cash flow
-$34,461
Cash on cash return
-11.5%
Down payment
$300,000

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
7
Bathrooms
3
Building size
2,550 sqft
Lot size
10,463 sqft
Year built
1950
Stories
1
Garage spaces
2
Cooling
Electric
Pool
None
View
Neighborhood
Status
ComingSoon
Days on market
0
MLS #
249080182

About this property

INVESTMENT OPPORTUNITY IN EL MONTE| MULTI-UNIT| PRIME LOCATION Discover the possibilities at 4257 Cedar Avenue in El Monte! Situated on an approximately 10,460-square-foot lot, this property offers an exciting opportunity for investors, multi-generational families, or buyers looking to maximize their real estate investment. With approximately 2,550 square feet of living space, the property offers flexibility and potential for those looking to expand their income-producing opportunities. POTENTIAL TO ACCOMMODATE UP TO FOUR LIVING UNITS! Explore the possibilities of creating additional living spaces to accommodate extended family or potentially generate multiple rental income streams. Whether you’re looking to live in one unit and rent out the others or expand your investment portfolio, this property presents an opportunity worth exploring. Any additional units or conversions are subject to zoning, permits, and approval by the appropriate authorities. EXCEPTIONAL LOCATION WITH CONVENIENCE AT YOUR DOORSTEP! Located in the heart of El Monte, this property offers convenient access to everyday essentials, including shopping centers, grocery stores, restaurants, schools, public transportation, and other neighborhood amenities. Commuters will appreciate the convenient access to major freeways, making travel throughout the San Gabriel Valley and surrounding Los Angeles communities easier. 4257 Cedar Avenue is an opportunity you won’t want to miss!

Location

4257 Cedar

El Monte, Los Angeles, CA, 91732

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

4257 Cedar, El Monte CA | Multifamily Listing