← Back to listings
Duplex at 2616 Haven
$699,000
2616 Haven
Los Angeles, Los Angeles, 90032
Duplex · 2 units
Active · 77 days on market

Deal numbers

Est. cap rate
3.9%
Assumed rent, all units
$4,520/mo
Units
2
Price per unit
$349,500
Est. annual NOI
$27,120
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.

5.0%
50%
25%
7.00%
Effective gross income
$51,528
Operating expenses
$25,764
Net operating income
$25,764
Annual debt service
$41,854
Annual cash flow
-$16,090
Cash on cash return
-9.2%
Down payment
$174,750

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
4
Bathrooms
3
Building size
2,008 sqft
Lot size
4,800 sqft
Year built
1949
Stories
2
Garage spaces
4
Cooling
Electric
Pool
None
View
City Lights
Status
Active
Days on market
77
MLS #
246565632

About this property

Rare El Sereno Duplex: Two Detached-Style Units with NO Common Walls! Perfect for an owner-user looking to live in one and rent the other, or a savvy investor seeking premium rents. 2618 Haven St is a newer, custom-built independent house featuring a spacious layout, an expansive kitchen, and garage parking. 2616 Haven St is a separate, detached 2BR/1BA unit with its own 2-car garage. Situated on a prime corner lot in the hot 90032 zip code, the property features a massive 4-car total garage capacity plus extra off-street parking—a rare LA premium! Separate structures offer ultimate tenant privacy, low maintenance, and high rental demand. Centrally located minutes from transit, dining, and universities, and perfectly positioned for future appreciation ahead of the LA 2028 Olympics. Properties with this detached layout and massive parking capacity are incredibly rare. Schedule your tour today!

Location

2616 Haven

Los Angeles, Los Angeles, CA, 90032

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

2616 Haven, Los Angeles CA | Multifamily for Sale