Est. cap rate

3.2%

Assumed rent, all units

$5,520/mo

Units

2

Price per unit

$525,000

Est. annual NOI

$33,120

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.

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

4

Bathrooms

2

Building size

1,903 sqft

Lot size

8,463 sqft

Year built

1951

Stories

1

Garage spaces

2

Heating

Wall Furnace

Cooling

Wall/Window Unit(s)

Pool

None

View

None

Status

Active

Days on market

0

MLS #

249136125

About this property

Excellent opportunity to own a duplex in an established residential neighborhood of Whittier. Situated on an approximately 8,463-square-foot lot, the property features two spacious 2-bedroom, 1-bathroom units totaling approximately 1,903 square feet of living area. Each unit offers private outdoor space, a dedicated garage, and additional driveway parking. One unit is currently vacant and freshly painted, presenting an attractive opportunity for an owner-occupant to live in one unit while collecting rental income from the other. For investors, the vacant unit provides flexibility to make improvements and pursue market rents without displacing an existing tenant. Conveniently located near Whittier College and historic Uptown Whittier, with access to shopping, dining, parks, and neighborhood amenities.

Location

7954 College Avenue

Whittier, Los Angeles, CA, 90602