Est. cap rate

1.9%

Assumed rent, all units

$3,880/mo

Units

2

Price per unit

$600,000

Est. annual NOI

$23,280

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.

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

3,282 sqft

Lot size

6,797 sqft

Year built

1921

Stories

2

Garage spaces

0

Cooling

Wall/Window Unit(s)

Pool

None

Status

Active

Days on market

92

MLS #

244529168

About this property

Excellent Income-Producing Opportunity in the City of Los Angeles! Don't miss this outstanding investment opportunity featuring two detached homes on one expansive lot, each with its own separate address. The front home offers 2 bedrooms and 1 bathroom, while the rear home features an impressive 8 bedrooms, 2 bathrooms, and a bonus room, providing exceptional rental income potential. Both units are tenant-occupied on month-to-month leases, offering flexibility for investors or owner-users. Conveniently located near shopping, dining, schools, and public transportation, with easy access to the 10 and 110 Freeways, this property is ideally situated for commuters and tenants alike. Whether you're looking to expand your investment portfolio or secure a property with strong income potential, this is an opportunity you won't want to miss.

Location

5425 S St Andrews

Los Angeles, Los Angeles, CA, 90062