Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $424,950
- Est. annual NOI
- $26,880
- 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
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $50,890
- Annual cash flow
- -$25,354
- Cash on cash return
- -11.9%
- Down payment
- $212,475
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
- 1,768 sqft
- Lot size
- 6,031 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249081837
About this property
VERY NICE 2 UNIT DUPLEX (ATTACHED) EACH UNIT IS 2 BEDROOM - 1 BATH / FRONT UNIT HAS A REMODELED KITCHEN, INCLUDES A BAY WINDOW - NEW FLOORING IN 1 OF THE BEDROOMS, 1 CAR GARAGE FOR EACH UNIT. 2 UTILITY ROOMS, PRIVATE ROOM FOR EACH UNIT. BOTH PROPERTIES HAVE YARD AREAS. FRONT UNIT HAS A REMODELED KITCHEN, NEW LAMINATE FLOORING IN ONE BEDROOM. SLAB WALKWAY FOR HANDICAP INDIVIDULS TO HAVE EASY ACCESS TO FRONT UNIT. CENTRAL AIR & HEAT FRONT UNIT. HEAT - WALL UNIT BACK UNIT!
Location
10035 Ben Hur Avenue
Whittier, Los Angeles, CA, 90605