← Back to listings
Duplex at 466 Vine
$1,295,000
466 Vine
Glendale, Los Angeles, 91204
Duplex · 2 units
Active · 120 days on market

Deal numbers

Est. cap rate
2.9%
Assumed rent, all units
$6,280/mo
Units
2
Price per unit
$647,500
Est. annual NOI
$37,680
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
$71,592
Operating expenses
$35,796
Net operating income
$35,796
Annual debt service
$77,541
Annual cash flow
-$41,745
Cash on cash return
-12.9%
Down payment
$323,750

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
1,450 sqft
Lot size
6,265 sqft
Year built
1922
Stories
1
Garage spaces
2
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
120
MLS #
241852863

About this property

Exceptional Glendale duplex opportunity with incredible upside potential! Current owner has architectural plans in place to add 2 additional ADUs, creating a rare value-add investment opportunity in a prime location. Both units have been tastefully remodeled within the last few years. One unit features 1 bedroom plus an additional bonus room, while the second unit offers a spacious open layout with room for 2 beds. Property highlights include a detached 2-car garage, large driveway with additional parking, modern front doors, beautiful laminate flooring, recessed lighting, dual-pane windows, central HVAC, and abundant natural light throughout. Stylish upgrades include modern LED accent walls, contemporary kitchens with updated countertops and backsplash, stainless steel appliances, upgraded bathrooms with modern vanities, tankless water heater, solar system, and upgraded 220 electrical panel. The detached garage also presents future ADU conversion potential, with owner plans for 2 additional units with separate addresses already in progress. Located just minutes from the Americana at Brand, Glendale Galleria, popular dining, shopping, and entertainment, this is an outstanding opportunity for both investors and owner-users seeking strong future income potential in one of Glendale’s most desirable neighborhoods.

Location

466 Vine

Glendale, Los Angeles, CA, 91204

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

466 Vine, Glendale CA | Multifamily for Sale