← Back to listings
Duplex at 1522 5th Avenue
$1,350,000
1522 5th Avenue
Los Angeles, Los Angeles, 90019
Duplex · 2 units
Active · 32 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$7,300/mo
Units
2
Price per unit
$675,000
Est. annual NOI
$43,800
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
$83,220
Operating expenses
$41,610
Net operating income
$41,610
Annual debt service
$80,834
Annual cash flow
-$39,224
Cash on cash return
-11.6%
Down payment
$337,500

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
6
Bathrooms
4
Building size
2,895 sqft
Lot size
7,002 sqft
Year built
1913
Stories
2
Garage spaces
4
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
32
MLS #
244236047

About this property

Building opportunity upto 6 units! Discover comfortable city living in this spacious near 3000 sqft, with 6-bedroom, 4-bath up and downstairs duplex, ideally located next to the lively Koreatown neighborhood in Los Angeles. Inside, you’ll find a bright and inviting living area with a stylish mix of hardwood and tile flooring, offering both elegance and easy maintenance. The generously sized kitchens is perfect for cooking enthusiasts, featuring abundant storage and plenty of workspace for preparing meals. Wall-mounted A/C units keep the home cool and comfortable year-round, while the convenience of in-unit laundry makes daily living effortless. Four dedicated parking spaces are included, providing rare and valuable ease in this central location. Set within a secure, gated property, this home offers added privacy and peace of mind. Step outside and enjoy all that Koreatown has to offer—from diverse dining to vibrant shopping and entertainment—just moments from your doorstep.

Location

1522 5th Avenue

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

1522 5th Ave, Los Angeles CA | Multifamily for Sale