← Back to listings
Duplex at 7833 Crocker
$594,900
7833 Crocker
Los Angeles, Los Angeles, 90003
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
4.3%
Assumed rent, all units
$4,300/mo
Units
2
Price per unit
$297,450
Est. annual NOI
$25,800
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
$49,020
Operating expenses
$24,510
Net operating income
$24,510
Annual debt service
$35,621
Annual cash flow
-$11,111
Cash on cash return
-7.5%
Down payment
$148,725

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
3
Building size
2,008 sqft
Lot size
6,140 sqft
Year built
1926
Stories
1
Garage spaces
2
Cooling
None
Pool
None
View
City Lights
Status
Active
Days on market
1
MLS #
246764618

About this property

Welcome to 7833 Crocker St a compelling multi-unit opportunity in the heart of Los Angeles! Whether you're an investor looking to expand your portfolio or an owner-occupant looking to offset your monthly housing costs with rental income, this property offers flexibility, income potential, and room for future upside. Situated on a generous approximately 6,138-square-foot lot, the property features three separate living spaces totaling approximately 2,008 square feet, with a combined 5 bedrooms and 3 bathrooms. The unit mix includes a 2-bedroom, 1-bath unit, a 1-bedroom, 1-bath unit, and an additional 2-bedroom, 1-bath rear unit; giving buyers multiple options for rental income, extended household living, or an owner-user arrangement. One of the property's biggest advantages is the lot and long-term potential. RD1.5 zoning, makes this an especially interesting opportunity for a buyer looking to explore additional improvements, an ADU, expansion, or other future development possibilities, subject to City requirements, permits, and buyer verification. Los Angeles RD1.5 zoning generally provides for multiple-dwelling residential use, while the City also allows ADUs on qualifying multifamily properties under applicable regulations. Located in South Los Angeles with convenient access to Downtown Los Angeles, Sofi Stadium, and major employment, transportation, shopping, dining, and entertainment corridors, the property combines a central Los Angeles location with the versatility investors look for in a long-term hold. Live in one unit and generate income from the others, maintain all three as rentals, or explore ways to further maximize the property's potential. Opportunities offering multiple units, a sizable lot, and future value-add potential are increasingly difficult to find. 7833 Crocker St is ready for its next owner to unlock the possibilities.

Location

7833 Crocker

Los Angeles, Los Angeles, CA, 90003

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

7833 Crocker, Los Angeles CA | Multifamily for Sale