← Back to listings
Duplex at 123 E Alondra
$524,000
123 E Alondra
Compton, Los Angeles, 90220
Duplex · 2 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
4.2%
Assumed rent, all units
$3,700/mo
Units
2
Price per unit
$262,000
Est. annual NOI
$22,200
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.

5.0%
50%
25%
7.00%
Effective gross income
$42,180
Operating expenses
$21,090
Net operating income
$21,090
Annual debt service
$31,376
Annual cash flow
-$10,286
Cash on cash return
-7.9%
Down payment
$131,000

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
864 sqft
Lot size
3,448 sqft
Year built
1949
Stories
1
Garage spaces
2
Heating
Electric
Cooling
Wall/Window Unit(s)
Pool
None
Status
ComingSoon
Days on market
0
MLS #
249183364

About this property

EXCEPTIONAL DUPLEX INVESTMENT OPPORTUNITY IN COMPTON! Welcome to 123 E. Alondra Boulevard, Compton, CA 90220! This beautifully renovated attached duplex offers a combined 864 square feet of living space, featuring two 1-bedroom, 1-bathroom units and an attached two-car garage. Both units have been tastefully updated, complemented by a newer roof, newer windows, and newer exterior stucco. With one unit currently vacant, this property presents an excellent opportunity for an owner-occupant to live in one unit while collecting rental income from the other, or for an investor seeking to maximize rental income potential. Conveniently located near shopping, dining, public transportation, and easy access to the 91 and 710 freeways. Whether you’re expanding your investment portfolio or looking to build long-term wealth through real estate, this turnkey duplex offers flexibility, convenience, and income potential. A fantastic opportunity to own a renovated income-producing property in Compton!

Location

123 E Alondra

Compton, Los Angeles, CA, 90220

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

123 E Alondra, Compton CA | Multifamily Listing