
Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $6,180/mo
- Units
- 2
- Price per unit
- $950,000
- Est. annual NOI
- $37,080
- 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.
- Effective gross income
- $70,452
- Operating expenses
- $35,226
- Net operating income
- $35,226
- Annual debt service
- $113,767
- Annual cash flow
- -$78,541
- Cash on cash return
- -16.5%
- Down payment
- $475,000
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
- Bathrooms
- 4
- Building size
- 1,626 sqft
- Lot size
- 4,966 sqft
- Year built
- 1926
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 1
- MLS #
- 244752522
About this property
Exceptional New Re-Construction Duplex + Newly Built ADU Opportunity in One of Glendale’s Most Desirable Neighborhoods! Welcome to this beautifully reimagined and fully renovated income-producing property, completed in 2026 and designed with modern living in mind. Situated in a highly sought-after Glendale location, this turnkey property features two spacious 2-bedroom, 2-bathroom residences, each offering approximately 800 square feet of thoughtfully designed living space with soaring vaulted ceilings that create an open, airy atmosphere. Every major component has been completely rebuilt or replaced, including the Foundation, Electrical System, Plumbing, HVAC, Water Heaters, Appliances (Fridge, Dishwasher, Stove, Microwave, Washer/Dryer) and finishes throughout, providing peace of mind and years of low-maintenance ownership. The property is fully electric with no gas service, embracing energy-efficient modern living. The newly constructed 1 bed 1 bath ADU is equipped with fully paid-off solar panels, further enhancing efficiency and long-term savings. All 3 residences have never been occupied and are ready for immediate move-in or rental income. Outside, enjoy professionally landscaped grounds, a spacious driveway, inviting front porch, and charming outdoor sitting areas perfect for relaxing or entertaining. One of the units also offers the potential to add a third bedroom, creating additional value and income opportunities. Whether you’re an investor seeking strong rental potential or an owner-occupant looking to live in one unit while generating income from the others, this rare Glendale property offers exceptional versatility, modern amenities, and outstanding long-term value.
Location
900 Brier Lane
Glendale, Los Angeles, CA, 91205