← Back to listings
Duplex at 1423 W 65th
$799,000
1423 W 65th
Los Angeles, Los Angeles, 90047
Duplex · 2 units
Active · 44 days on market

Deal numbers

Est. cap rate
2.9%
Assumed rent, all units
$3,860/mo
Units
2
Price per unit
$399,500
Est. annual NOI
$23,160
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
$44,004
Operating expenses
$22,002
Net operating income
$22,002
Annual debt service
$47,842
Annual cash flow
-$25,840
Cash on cash return
-12.9%
Down payment
$199,750

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
1,541 sqft
Lot size
4,763 sqft
Year built
1930
Stories
1
Garage spaces
2
Pool
None
View
None
Status
Active
Days on market
44
MLS #
245028294

About this property

Exceptional turnkey duplex 2 bedroom/2bath one unit, and 1 bedroom/1bathroom the other unit offering an outstanding investment opportunity just minutes from SoFi Stadium, the Intuit Dome, major freeways, shopping, dining, and entertainment. This well-maintained property features excellent rental income, beautifully refinished hardwood flooring for both units, and pride of ownership throughout, making it a true turnkey investment. Situated on a efficient sized lot with ample driveway and parking, this property also offers excellent ADU potential, creating an opportunity to increase future rental income and property value. Whether you're looking to expand your portfolio or secure a prime income-producing asset in a high-demand location, this duplex is one you won't want to miss.

Location

1423 W 65th

Los Angeles, Los Angeles, CA, 90047

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

1423 W 65th, Los Angeles CA | Multifamily for Sale