← Back to listings
Duplex at 13319 Judd Street
$1,100,000
13319 Judd Street
Pacoima, Los Angeles, 91331
Duplex · 2 units
Active · 0 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$5,140/mo
Units
2
Price per unit
$550,000
Est. annual NOI
$30,840
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
$58,596
Operating expenses
$29,298
Net operating income
$29,298
Annual debt service
$65,865
Annual cash flow
-$36,567
Cash on cash return
-13.3%
Down payment
$275,000

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
5
Bathrooms
2
Building size
1,517 sqft
Lot size
3,324 sqft
Year built
1927
Stories
1
Garage spaces
0
Heating
Central
Cooling
Central Air,Wall/Window Unit(s)
Pool
None
View
Neighborhood
Status
Active
Days on market
0
MLS #
245141162

About this property

Charming Multi-Unit Property in Pacoima! Welcome to this beautifully maintained property nestled in the heart of Pacoima, offering a fantastic opportunity for investors, multi-generational living, or owner-occupants looking for rental income. Freshly landscaped with mature fruit trees, manicured hedges, and a welcoming front walkway, this property offers great curb appeal and a peaceful, private setting. The property consists of 2 units plus a studio, providing excellent flexibility and income potential. The main unit features a spacious 3-bedroom layout with rich laminate wood flooring, recessed lighting, and generous closet space throughout. Large windows fill each room with natural light, creating a warm and airy feel. The eat-in kitchen offers plenty of cabinet and counter space with classic oak cabinetry, tile flooring, a gas range with stainless hood, and a garden window over the sink, ideal for morning coffee or casual dining. A detached studio unit rounds out the property and is currently occupied, offering immediate rental income for an investor or built-in flexibility for future use. Outside, the fully fenced yard offers privacy and low-maintenance landscaping with mulched beds, mature shade trees, and a paved driveway leading to 2 parking spaces. Conveniently located near local shops, schools, and major freeways, this Pacoima multi-unit property is a rare find with strong upside for both living and investment!

Location

13319 Judd Street

Pacoima, Los Angeles, CA, 91331

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Alex Duarte, DRE# 01970077, First Team Real Estate

13319 Judd Street, Pacoima, Los Angeles, Investor, The Duarte Group | TDG Sells Investor