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
- 1,358 sqft
- Lot size
- 5,062 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 1
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249241934
About this property
Excellent investment opportunity in the heart of Montebello! Welcome to 2436 & 2438 W Repetto Ave, a two-unit residential income property offering exceptional potential for investors, extended families, or owner-occupants looking to offset their mortgage with rental income. This versatile property features two separate addresses, providing flexibility for multi-generational living or the opportunity to generate income from one or both units. Conveniently situated in an established Montebello neighborhood, the property offers easy access to shopping, restaurants, schools, parks, and major transportation routes. Enjoy close proximity to local amenities, everyday conveniences, and nearby freeway access, making commuting throughout Los Angeles County convenient. Whether you're looking to expand your real estate portfolio, live in one unit while renting the other, or explore the possibilities of a multi-family property, this is an opportunity worth considering. Don't miss your chance to own an income-producing property in a desirable and convenient Montebello location!
Location
& 2438 W Repetto Avenue
Montebello, Los Angeles, CA, 90640