
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $5,480/mo
- Units
- 2
- Price per unit
- $534,500
- Est. annual NOI
- $32,880
- 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
- $62,472
- Operating expenses
- $31,236
- Net operating income
- $31,236
- Annual debt service
- $64,009
- Annual cash flow
- -$32,773
- Cash on cash return
- -12.3%
- Down payment
- $267,250
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
- 4
- Building size
- 2,216 sqft
- Lot size
- 7,476 sqft
- Year built
- 1946
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air,Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 61
- MLS #
- 245704498
About this property
ADU is ground up new construction and FULLY permitted with the city of Azusa. Welcome to 915 Pasadena Ave in the heart of Azusa — a rare multi-generational compound offering versatility, privacy, and long-term upside. This beautifully upgraded property features a fully remodeled front home plus a brand new 3 bedroom, 2 bath addition in the rear, creating a true two-home configuration on one lot. Whether you are looking to accommodate extended family, create a private guest residence, generate rental income, or simply enjoy the flexibility of separate living spaces, this layout delivers. The front residence has been completely remodeled with modern finishes, updated systems, and a fresh contemporary feel. The newly constructed rear home offers 3 spacious bedrooms and 2 bathrooms, thoughtfully designed with open living areas, natural light, and comfortable flow. Together, the property functions like a private compound — ideal for multi-generational living, live-and-rent strategy, or long-term wealth building. Located on a street close to local schools, daily drop-offs and pickups are effortless — a major convenience for busy households. The neighborhood continues to evolve as Azusa experiences significant growth and revitalization. The Metro A Line (formerly Gold Line) now connects Azusa directly to Downtown Los Angeles, making commuting dramatically easier. Ongoing development, new residential communities, retail expansion, and infrastructure improvements continue to enhance property values and lifestyle appeal throughout the city. Azusa offers a unique blend of suburban comfort with growing urban connectivity — and opportunities like this rarely come available. Live together. Invest smart. Build equity. Welcome to your Azusa compound.
Location
915 N Pasadena Avenue
Azusa, Los Angeles, CA, 91702