← Back to listings
Duplex at 1276 S Plymouth
$1,299,000
1276 S Plymouth
Los Angeles, Los Angeles, 90019
Duplex · 2 units
Active · 129 days on market

Deal numbers

Est. cap rate
2.1%
Assumed rent, all units
$4,620/mo
Units
2
Price per unit
$649,500
Est. annual NOI
$27,720
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
$52,668
Operating expenses
$26,334
Net operating income
$26,334
Annual debt service
$77,781
Annual cash flow
-$51,447
Cash on cash return
-15.8%
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
2
Building size
2,924 sqft
Lot size
7,121 sqft
Year built
1922
Stories
2
Garage spaces
3
Pool
None
Status
Active
Days on market
129
MLS #
242065505

About this property

Rare Investment Opportunity in Historic Oxford Square HPOZ! Welcome to this impeccably maintained, oversized duplex in the highly coveted Oxford Square neighborhood. Spanning 2,924 sqft, this character-filled property is excellent for an owner-user and/or investor seeking a turnkey asset with high growth potential. Both units have been tastefully updated with modern kitchen cabinets, granite countertops, and hardwood floors throughout. The lower unit features 2 beds and 2 baths. The upper unit boasts 2 beds, 2 baths PLUS a Den, which can easily be converted into a 3rd bedroom. A gated driveway leads to a 3-car carport/storage building at the rear, offering ample room for all your storage needs, perfect for tenant needs or potential ADU conversion. Separately Metered: Both gas and electric meters are separate for each unit, keeping owner expenses at a minimum. Nestled in a quiet, historic residential pocket just minutes from Hancock Park, Koreatown, and the Miracle Mile, this property offers the perfect blend of historic charm and modern convenience. Property to be sold AS-IS. Don't miss this gem!

Location

1276 S Plymouth

Los Angeles, Los Angeles, CA, 90019

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

1276 S Plymouth, Los Angeles CA | Multifamily for Sale