
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $5,020/mo
- Units
- 2
- Price per unit
- $417,500
- Est. annual NOI
- $30,120
- 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
- $57,228
- Operating expenses
- $28,614
- Net operating income
- $28,614
- Annual debt service
- $49,997
- Annual cash flow
- -$21,383
- Cash on cash return
- -10.2%
- Down payment
- $208,750
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
- 1,000 sqft
- Lot size
- 2,209 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249104359
About this property
Welcome to 658–662 Junipero Avenue, a charming duplex in Long Beach’s Rose Park neighborhood. Offering approximately 1,000 square feet of combined living space, this property features two one-bedroom, one-bathroom residences—an opportunity for an investor or a buyer considering living in one unit while renting the other. Inviting interiors feature wood-look flooring, crown molding, recessed lighting and ceiling fans. Large windows bring in natural light, while neutral colors complement the updated finishes. The kitchen shown features white Shaker-style cabinetry, granite countertops, stainless steel appliances and ample storage. A tiled tub and shower surround and a skylight add to the bathroom’s appeal. Separate entrances provide independence for each residence. Enjoy convenient access to neighborhood restaurants, coffee shops and shopping, with the beach and downtown Long Beach nearby. Whether you’re expanding your rental portfolio or exploring the benefits of owning a duplex, this Rose Park property offers plenty of possibilities.
Location
658 Junipero Avenue
Long Beach, Los Angeles, CA, 90814