
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $419,500
- Est. annual NOI
- $25,680
- 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
- $48,792
- Operating expenses
- $24,396
- Net operating income
- $24,396
- Annual debt service
- $50,237
- Annual cash flow
- -$25,841
- Cash on cash return
- -12.3%
- Down payment
- $209,750
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
- 1,372 sqft
- Lot size
- 5,042 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 1
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249241933
About this property
Excellent investment opportunity in the heart of Montebello! Located at 2432 & 2434 W Repetto Ave, this desirable duplex features two separate units, each offering 1 bedroom and 1 bathroom, along with its own detached one-car garage. Whether you're an investor looking to add to your portfolio, an owner-occupant seeking additional rental income, or a family looking for flexible living arrangements, this property offers great potential. Each unit provides a comfortable living space with the convenience of separate accommodations and garage parking. Ideally situated near local schools, shopping centers, restaurants, and everyday conveniences, this property also offers easy access to major freeways, making commuting throughout Los Angeles County a breeze. Enjoy the convenience of an established Montebello neighborhood while benefiting from the versatility of a two-unit property. Live in one and rent the other, accommodate extended family, or maximize its income-producing potential. Don't miss this opportunity to own a versatile duplex in a convenient Montebello location!
Location
& 2434 W Repetto Avenue
Montebello, Los Angeles, CA, 90640