← Back to listings
Duplex at 14722 Strathern
$1,145,000
14722 Strathern
Panorama City, Los Angeles, 91402
Duplex · 2 units
Active · 166 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$5,260/mo
Units
2
Price per unit
$572,500
Est. annual NOI
$31,560
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
$59,964
Operating expenses
$29,982
Net operating income
$29,982
Annual debt service
$68,559
Annual cash flow
-$38,577
Cash on cash return
-13.5%
Down payment
$286,250

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
2,336 sqft
Lot size
9,767 sqft
Year built
1954
Stories
1
Garage spaces
0
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
166
MLS #
238391777

About this property

$50,000 price reduction. Welcome to a truly special opportunity to own a legal gated two-residence property on one lot, featuring two fully remodeled, detached homes located side by side, (14722 & 14724 Strathern), each with its own private entrance and plenty of parking. This thoughtfully laid-out property offers comfort, privacy, and flexibility for a variety of living and investment needs. The main home features 3 bedrooms and 2 bathrooms (approx. 1,346 sq ft), while the second residence offers 2 bedrooms and 1 bathroom (approx. 1,000 sq ft). Both interiors have been updated, including new flooring, beautifully remodeled kitchens, updated bathrooms, recessed lights and new A/C and heating systems, making both homes truly move-in ready. Ideal for multi-generational living, extended family, or owner-occupants looking to offset their mortgage with rental income, this property provides two independent living spaces without shared walls. Investors will appreciate the turnkey condition and strong rental potential, while families will love the space, privacy, and flexibility to live close, yet separately. Front picnic/play area, storage shed & plenty of parking Conveniently located near schools, shopping, dining, and freeway access, this is a rare opportunity to own two remodeled, detached homes on one lot in Panorama City, offering lifestyle flexibility today and long-term value for the future.

Location

14722 Strathern

Panorama City, Los Angeles, CA, 91402

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

14722 Strathern, Panorama City CA | Multifamily for Sale