← Back to listings
Duplex at 148 S Normandie Avenue
$1,750,000
148 S Normandie Avenue
Los Angeles, Los Angeles, 90004
Duplex · 2 units
Active · 10 days on market

Deal numbers

Est. cap rate
2.1%
Assumed rent, all units
$6,100/mo
Units
2
Price per unit
$875,000
Est. annual NOI
$36,600
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
$69,540
Operating expenses
$34,770
Net operating income
$34,770
Annual debt service
$104,785
Annual cash flow
-$70,015
Cash on cash return
-16.0%
Down payment
$437,500

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
4
Building size
3,559 sqft
Lot size
5,944 sqft
Year built
1942
Stories
2
Garage spaces
4
Heating
See Remarks
Cooling
See Remarks
Pool
None
View
None
Status
Active
Days on market
10
MLS #
244341816

About this property

Prime Koreatown Covered Land Play & Value-Add Opportunity! This exceptional site features high-density LAR4 zoning with a TOC Tier 2 designation, unlocking massive density bonuses, increased FAR, and reduced parking requirements for a future luxury residential complex. Positioned within an official Qualified Opportunity Zone (QOZ), the property offers incoming investors substantial tax incentives and capital gains deferrals. Located in the highly desirable Wilshire Center/Koreatown submarket (90004), 148 S Normandie Ave is situated on a prime ±5,944 sq. ft. corner lot, perfectly pairing stable immediate cash flow with massive development upside. Operational flexibility with the current tenants are on Month-to-Month leases, delivering a frictionless path for a developer looking to break ground or a value-add buyer looking to immediately capture true market-rate stabilization. Owner overhead is kept low, as all units are individually metered for electricity and gas, strictly limiting utility exposure. Do not miss this secure, low-overhead wealth preservation vehicle in one of Los Angeles' most supply-constrained rental markets!

Location

148 S Normandie Avenue

Los Angeles, Los Angeles, CA, 90004

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

148 S Normandie Ave, Los Angeles CA | Multifamily for Sale