
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.
- 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