← Back to listings
Duplex at 422 Normandie Place
$750,000
422 Normandie Place
Los Angeles, Los Angeles, 90004
Duplex · 2 units
Active · 353 days on market

Deal numbers

Est. cap rate
4.9%
Assumed rent, all units
$6,100/mo
Units
2
Price per unit
$375,000
Est. annual NOI
$36,600
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.

5.0%
50%
25%
7.00%
Effective gross income
$69,540
Operating expenses
$34,770
Net operating income
$34,770
Annual debt service
$44,908
Annual cash flow
-$10,138
Cash on cash return
-5.4%
Down payment
$187,500

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
5
Bathrooms
3
Building size
1,538 sqft
Lot size
4,346 sqft
Year built
1922
Stories
1
Garage spaces
0
Cooling
None
Pool
None
View
Neighborhood
Status
Active
Days on market
353
MLS #
232719360

About this property

Prime investment opportunity! This duplex, located adjacent to Koreatown in a highly desirable R3 lot, offers incredible potential for both immediate rental income and future development. This property provides the perfect opportunity to expand, add additional units, or redevelop into a multi-unit property. The existing duplex features two well-maintained units and provides a blend of privacy and practicality. This prime location allows residents to enjoy easy access to trendy restaurants, shopping, public transit, and major freeways, making it highly attractive for future development. Whether you're looking to generate income now or take advantage of the zoning for future expansion, this property is a rare find in a high-demand area. Don't miss out on this value-packed investment opportunity—schedule a viewing today!

Location

422 Normandie Place

Los Angeles, Los Angeles, CA, 90004

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

422 Normandie Pl, Los Angeles CA | Multifamily for Sale