← Back to listings
Duplex at 67 N Oak
$1,198,000
67 N Oak
Pasadena, Los Angeles, 91107
Duplex · 2 units
Active · 133 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$5,580/mo
Units
2
Price per unit
$599,000
Est. annual NOI
$33,480
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
$63,612
Operating expenses
$31,806
Net operating income
$31,806
Annual debt service
$71,733
Annual cash flow
-$39,927
Cash on cash return
-13.3%
Down payment
$299,500

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
2,400 sqft
Lot size
9,007 sqft
Year built
1922
Stories
1
Garage spaces
2
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
133
MLS #
243052070

About this property

Welcome to 67 & 69 North Oak Avenue in the vibrant heart of Pasadena — a rare investment opportunity featuring two homes on one lot. Each unit is separately metered for gas and electricity, offering added convenience and flexibility for ownership or tenant management. Long-term tenants provide stable, consistent income. Situated on a spacious 9,000+ sq. ft. lot zoned RM-16, this property offers exceptional development potential, with the possibility to build up to three condos, apartments, or ADUs (buyer to verify with city). Ideally located just minutes from premier shopping, Pasadena City College, California Institute of Technology, the Metro line, and the acclaimed dining and entertainment of Old Pasadena. Also nearby is the iconic Rose Bowl Stadium, offering year-round events, sports, and recreational amenities.

Location

67 N Oak

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

67 N Oak, Pasadena CA | Multifamily for Sale