← Back to listings
Duplex at 19771975 5th Street
$1,099,000
19771975 5th Street
La Verne, Los Angeles, 91750
Duplex · 2 units
Active · 105 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$5,220/mo
Units
2
Price per unit
$549,500
Est. annual NOI
$31,320
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
$59,508
Operating expenses
$29,754
Net operating income
$29,754
Annual debt service
$65,805
Annual cash flow
-$36,051
Cash on cash return
-13.1%
Down payment
$274,750

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
1,824 sqft
Lot size
6,818 sqft
Year built
1930
Stories
1
Garage spaces
1
Heating
Central
Cooling
Central Air
Pool
None
Status
Active
Days on market
105
MLS #
244219239

About this property

Huge PRICE ADJUSTMENT! Welcome to 1977-1975 5th Street, ideally located in the beautiful city of La Verne, just one block from the University of La Verne! This exceptional 2 houses on one lot duplex features two recently remodeled homes situated on an expansive lot, offering a fantastic opportunity for both homeowners and investors. Live in one and rent the other, or rent both for excellent income potential! Conveniently located in the heart of Downtown La Verne, the property is within walking distance of restaurants, shops, entertainment, transportation, and numerous local amenities. The front home features 2 generously sized bedrooms, 1 bathroom, and approximately 912 square feet of open-concept living space. Recent improvements include new interior paint and flooring. The spacious living room provides plenty of room for entertaining family and friends, while the open and expansive kitchen creates a welcoming centerpiece for the home. A large front yard and private backyard provide additional outdoor space to enjoy. The rear home offers 3 bedrooms, 2 bathrooms, and approximately 912 square feet of living space with a beautifully remodeled open-concept floor plan. Improvements include a new roof, windows, interior and exterior paint, flooring, kitchen cabinetry, quartz countertops, and newly remodeled bathrooms. With two separate homes, extensive renovations, a large lot, and an outstanding location near the University and Downtown La Verne, this is a unique opportunity with tremendous versatility and income potential. Definitely a must-see property! Call today!!

Location

19771975 5th Street

La Verne, Los Angeles, CA, 91750

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

19771975 5th St, La Verne CA | Multifamily for Sale