$1,045,000
+$47,00012103 Burgess, Whittier CA 90604
Multi-Family (Duplex)
Property type
108 days
On market
$533
Price per sqft
2 cars
Garage
1962
Year built
17,593 sqft
Lot size
Home highlights
Open Houses
Overview
Outstanding investment opportunity in a prime location! Situated on a massive 17,000+ sq ft lot, this property features two detached units, each offering a desirable 2-bedroom, 1-bathroom layout ideal for long-term rental income. Both units are in excellent condition with recent updates, including modern flooring, updated kitchens, refreshed bathrooms, recessed lighting, and...
Listing provided by: Angel&Pat Hernandez DRE #00942464 562-696-6515, Synergy Real Estate
Listing updated: May 3, 2026 at 10:57pm.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #PW26036213
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,500 | $2,500 | $2,600 | Unfurnished |
| 1 | 2 | 1 | 1 | $2,500 | $2,500 | $2,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
17.4x
List Price / Annual Gross Rent
Cap Rate
5.57%
NOI / List Price
Gross Scheduled Income: $60,000
Operating Expense: $1,800
Net Operating Income: $58,200
Annual Operating Expenses
Insurance: $1,800
Trash: $0
Water / Sewer: $0
Interior
Cooling: Central Air
Laundry: In Garage
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 8031030021
Additional Parcels: No
Tax Lot: 229
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 12103 Burgess, Whittier, CA 90604. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$836,000
Total Interest
$1,066,272
Total Payment
$1,902,272
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,523
per month
Property History for 12103 Burgess
Whittier Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90604.
Similar Homes
Listings with similar prices to 12103 Burgess