← Back to listings
Duplex at 79 N Berkeley
$1,299,000
79 N Berkeley
Pasadena, Los Angeles, 91107
Duplex · 2 units
Active · 185 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$6,960/mo
Units
2
Price per unit
$649,500
Est. annual NOI
$41,760
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
$79,344
Operating expenses
$39,672
Net operating income
$39,672
Annual debt service
$77,781
Annual cash flow
-$38,109
Cash on cash return
-11.7%
Down payment
$324,750

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
4
Bathrooms
2
Building size
2,200 sqft
Lot size
6,045 sqft
Year built
1929
Stories
1
Garage spaces
2
Style
Spanish
Heating
Central
Cooling
Central Air
Pool
None
View
Mountain(s)
Status
Active
Days on market
185
MLS #
239354746

About this property

**MAJOR PRICE REDUCTION! Delivered VACANT at the Close of Escrow!** A rare opportunity to own a move-in-ready duplex in one of Pasadena's most sought-after neighborhoods. Whether you're looking to live in one unit and rent the other, create a multigenerational living arrangement, or maximize rental income with tenants of your choice, this property offers exceptional flexibility from day one. The property features two spacious residences, each offering approximately 1,111 square feet with 2 bedrooms and 1 bathroom. Both units feature comfortable, functional floor plans with central heating and air conditioning, bright living rooms with charming fireplaces, dedicated laundry rooms, dining rooms, and private one-car garages. The property also includes a private side & back yard, providing additional outdoor living space. With the property being delivered completely vacant, you'll have the freedom to renovate, occupy, or lease both units immediately without the challenges of existing tenants. Combined with the recent substantial price reduction, this is an outstanding opportunity for both investors and owner-occupants seeking long-term value in one of Southern California's most desirable communities. Conveniently located near Pasadena City College, Old Town Pasadena, shopping, restaurants, parks, and major commuter routes, this is a property that offers both lifestyle and investment potential. Opportunities like this are becoming increasingly difficult to find in Pasadena—don't miss your chance.

Location

79 N Berkeley

Pasadena, Los Angeles, CA, 91107

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

79 N Berkeley, Pasadena CA | Multifamily for Sale