Est. cap rate

2.6%

Assumed rent, all units

$4,320/mo

Units

2

Price per unit

$499,400

Est. annual NOI

$25,920

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

2

Building size

2,073 sqft

Lot size

7,405 sqft

Year built

1944

Stories

1

Garage spaces

2

Pool

None

Status

Active

Days on market

1

MLS #

249191471

About this property

Two homes on one lot, both vacant and ready for a fresh start! This Hawthorne property features two three-bedroom residences, offering an opportunity for investors or buyers seeking a flexible living arrangement. With both homes delivered vacant, the new owner can select tenants and establish initial rents, subject to applicable requirements, without taking over existing tenancies. The homes offer a spacious living room with warm wood-look flooring, plantation shutters, and a ceiling fan. An adjoining dining area connects to a kitchen full of vintage character, featuring wood cabinetry, generous pantry storage, a breakfast peninsula, patterned tile flooring, a gas cooktop, and a built-in oven. Ductless mini-split units provide added comfort, while built-in closets and overhead cabinetry offer ample storage. A dedicated laundry room with a utility sink and additional cabinets adds everyday convenience. Outdoor spaces include a covered patio, paved courtyard, and side yards accented with artificial turf. An attached two-car garage with built-in shelving and driveway parking further enhances the property’s functionality. Whether you’re looking to lease both homes or occupy one while renting the other, this two-home property offers flexibility and the opportunity to shape your rental strategy from the start.

Location

11602 Oxford

Hawthorne, Los Angeles, CA, 90250