Est. cap rate

4.0%

Assumed rent, all units

$5,480/mo

Units

2

Price per unit

$412,500

Est. annual NOI

$32,880

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

5

Bathrooms

3

Building size

1,922 sqft

Lot size

5,895 sqft

Year built

1954

Stories

1

Garage spaces

0

Cooling

Central Air

Pool

None

View

Neighborhood

Status

Active

Days on market

108

MLS #

241740764

About this property

Excellent duplex opportunity in Azusa with the spacious 3-bedroom, 2-bathroom unit ***NOW VACANT*** and ready for an owner-occupant or new tenant! The second unit features 2 bedrooms and 1 bathroom, offering an attractive combination of immediate occupancy and rental-income potential. This versatile property is well suited for buyers looking to live in one unit while collecting rent from the other, as well as investors seeking a strong long-term addition to their portfolio. Major improvements include a newer roof and fumigation completed in 2023, providing added peace of mind. Conveniently located near shopping, dining, schools, and major freeways. Don’t miss this opportunity to own a flexible income-producing property with one unit available at closing.

Location

5703 N Rockvale

Azusa, Los Angeles, CA, 91702