
Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $4,000/mo
- Units
- 2
- Price per unit
- $314,500
- Est. annual NOI
- $24,000
- 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
- $45,600
- Operating expenses
- $22,800
- Net operating income
- $22,800
- Annual debt service
- $37,663
- Annual cash flow
- -$14,863
- Cash on cash return
- -9.5%
- Down payment
- $157,250
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
- 910 sqft
- Lot size
- 3,041 sqft
- Year built
- 1930
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249156767
About this property
Two units, multiple income possibilities, and significant improvements already completed! This Pomona duplex presents an appealing opportunity for investors seeking rental income and long-term ownership potential. ~~~ The property features two distinct floor plans: a one-bedroom, one-bathroom unit on the left and a two-bedroom, one-bathroom unit on the right. The two-bedroom residence offers driveway parking for two vehicles, while the one-bedroom unit utilizes street parking. Both units include laundry hookups and separate gas and electric meters for convenient utility billing. A new roof and exterior painting completed in 2025 add value while helping reduce near-term capital improvement needs. ~~~ Conveniently situated near shopping, restaurants, universities, the library, and Civic Center, the property offers easy access to employment, education, and everyday essentials. With two rental units, recent improvements, and a desirable central location, this duplex offers a practical opportunity to build or expand a real estate investment portfolio. ~~~
Location
952 Locust
Pomona, Los Angeles, CA, 91766