Est. cap rate

2.4%

Assumed rent, all units

$4,620/mo

Units

2

Price per unit

$569,500

Est. annual NOI

$27,720

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

3

Building size

2,512 sqft

Lot size

7,002 sqft

Year built

1923

Stories

1

Garage spaces

2

Style

Spanish

Heating

Combination

Cooling

None

Pool

None

Status

Active

Days on market

34

MLS #

244552525

About this property

Discover a standout opportunity in the heart of Los Angeles: this VACANT, move-in-ready Spanish-style multifamily property lets you settle into a generous 3-bedroom owner’s unit while tenants help offset your mortgage from day one. Perfect for an owner-occupier who wants the comfort of a real home paired with instant rental income from two additional units. The owner’s residence feels warm and welcoming, featuring an open-concept design, a sleek updated kitchen, three good-sized bedrooms, a full bath, and a convenient powder room for visitors. You’ll also enjoy private use of the two-car garage. The income side delivers steady cash flow immediately: A well-kept 2-bedroom unit with a reliable, long-term tenant already in place. A private studio tucked away with its own full bath, kitchenette, and separate rear entrance for maximum seclusion. Recent upgrades boost both comfort and appeal: brand-new laminate flooring throughout, energy-saving dual-pane windows, modernized copper plumbing, ABS sewer lines, and low-maintenance artificial turf that cuts down on water bills and yard work. Extra conveniences include two additional parking spaces in the rear, providing easy off-street parking for all residents. Looking ahead, the property comes with pre-approved plans for two Accessory Dwelling Units (ADUs)—unlocking future options to boost rental income, house extended family, or customize your living setup even further. This rare combination of lifestyle, income, and growth potential won’t last long!

Location

4533 Saturn

Los Angeles, Los Angeles, CA, 90019