Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $3,780/mo
- Units
- 2
- Price per unit
- $420,000
- Est. annual NOI
- $22,680
- 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
- $43,092
- Operating expenses
- $21,546
- Net operating income
- $21,546
- Annual debt service
- $50,297
- Annual cash flow
- -$28,751
- Cash on cash return
- -13.7%
- Down payment
- $210,000
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
- 2
- Building size
- 1,440 sqft
- Lot size
- 7,114 sqft
- Year built
- 1944
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 249152100
About this property
Rare Carson Duplex Opportunity – Delivered Fully Vacant at Closing! Welcome to 2612 - 2614 E Carson St, an exceptional multi-family residential income asset perfectly positioned in a high-demand Carson neighborhood. This property features two separate, highly functional units, each boasting a comfortable 2-bedroom, 1-bathroom layout with independent utility setups. Uniquely positioned to maximize your financial potential, the entire property will be delivered 100% vacant, giving owner-occupiers the perfect canvas to house-hack, and investors the immediate freedom to place qualified tenants at top-tier 2026 market rents without rent-control lease constraints.
Location
2612 E Carson
Carson, Los Angeles, CA, 90810