
Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $5,520/mo
- Units
- 2
- Price per unit
- $649,500
- Est. annual NOI
- $33,120
- 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
- $62,928
- Operating expenses
- $31,464
- Net operating income
- $31,464
- Annual debt service
- $77,781
- Annual cash flow
- -$46,317
- Cash on cash return
- -14.3%
- Down payment
- $324,750
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
- 3
- Bathrooms
- 2
- Building size
- 1,413 sqft
- Lot size
- 6,253 sqft
- Year built
- 1918
- Stories
- 1
- Garage spaces
- 0
- Style
- Contemporary
- Cooling
- Ductless
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 33
- MLS #
- 245365257
About this property
Amazing opportunity to own a beautifully remodeled duplex in the heart of Los Angeles! This turnkey property features two remodeled units, including a spacious 2-bedroom, 1-bath unit and a 1-bedroom, 1-bath unit—ideal for owner-occupants, investors, or multi-generational living. Both residences showcase brand-new kitchens with quartz countertops, new cabinetry, new stainless steel appliances including a stove/oven, microwave, and dishwasher, luxury wood-look flooring, and beautifully remodeled bathrooms with designer finishes. Additional upgrades include fresh interior and exterior paint, new lighting, dual-pane windows, and modern fixtures throughout. Conveniently located near shopping, dining, parks, major freeways, and all that Los Feliz and Hollywood have to offer. A rare move-in-ready income property you won’t want to miss!
Location
1325 Talmadge
Los Angeles, Los Angeles, CA, 90027