Est. cap rate

3.5%

Assumed rent, all units

$7,040/mo

Units

2

Price per unit

$600,000

Est. annual NOI

$42,240

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

6

Bathrooms

4

Building size

2,600 sqft

Lot size

6,920 sqft

Year built

2026

Stories

2

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

Private

View

None

Status

Active

Days on market

0

MLS #

249285481

About this property

BRAND-NEW DUPLEX SOLD AT DRYWALL — YOU CHOOSE THE FINISHES! THIS IS A RARE CHANCE TO BUY NEW CONSTRUCTION IN WHITTIER AND PICK YOUR OWN FLOORING, FIXTURES, VANITIES AND PAINT. THE CITY HAS APPROVED THE PLANS, AND THE FOUNDATION, FRAMING AND MEP ROUGH-IN ARE COMPLETE. THE PROPERTY HAS TWO SELF-CONTAINED UNITS OF ABOUT 1,300 SQ FT EACH, WITH 6 BEDS AND 4 BATHS TOTAL. EACH UNIT HAS A PRIVATE ENTRY, THE UPPER UNIT HAS ITS OWN EXTERIOR STAIRCASE, AND THERE IS AN ATTACHED TWO-CAR GARAGE PLUS DRIVEWAY PARKING. IT WORKS FOR AN OWNER-USER OR AN INVESTOR. FLOOR PLANS ARE AVAILABLE ON REQUEST. PHOTOS ARE RENDERINGS FOR ILLUSTRATION; THE PROPERTY IS UNDER CONSTRUCTION.

Location

12002 Tigrina Avenue

Whittier, Los Angeles, CA, 90604