
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $5,520/mo
- Units
- 2
- Price per unit
- $624,500
- 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
- $74,787
- Annual cash flow
- -$43,323
- Cash on cash return
- -13.9%
- Down payment
- $312,250
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
- 3
- Bathrooms
- 2
- Building size
- 1,413 sqft
- Lot size
- 6,253 sqft
- Year built
- 1918
- Stories
- 1
- Garage spaces
- 0
- Style
- Contemporary
- Heating
- Ductless
- Cooling
- Ductless
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 34
- MLS #
- 247075232
About this property
Welcome to 1325 Talmadge Street, a beautifully reimagined and completely turnkey duplex in the highly desirable Los Feliz area of Los Angeles. Thoughtfully redesigned with a refined, modern aesthetic, this exceptional property features two separate residences—a spacious 2-bedroom, 1-bath home and a private 1-bedroom, 1-bath residence—creating an outstanding opportunity for owner-users, multi-generational living, or investment income. Each residence showcases beautifully updated interiors with luxury wood-look flooring, designer lighting, dual-pane windows, remodeled bathrooms, and sophisticated finishes throughout. The kitchens have been transformed with quartz countertops, custom-style cabinetry, stainless steel appliances, modern fixtures, and clean architectural lines, while the primary residence offers bright, open living and dining spaces filled with natural light. Designer tilework, warm wood tones, brushed-gold accents, contemporary black-framed windows, recessed lighting, and ductless climate control give the property a polished, elevated feel. Outside, the property offers generous outdoor space, a long driveway, detached garage, and charming bungalow architecture that blends classic Los Angeles character with modern luxury. The location is equally impressive. Situated in Los Feliz, the property offers convenient access to the shops, cafés, restaurants, and entertainment found throughout Los Feliz and nearby Hollywood, while also placing residents near some of Los Angeles’ most recognizable outdoor destinations, including Griffith Park and the Griffith Observatory. The neighborhood is exceptionally walkable, with the property currently receiving a 93 Walk Score, and provides convenient access to shopping, dining, public transportation, and major commuter routes. Zillow Nearby educational options include Thomas Starr King Middle School, Los Feliz STEMM Magnet, and John Marshall Senior High School, with additional highly rated schools in the surrounding area including Franklin Avenue Elementary and Ivanhoe Elementary. School assignments and availability should be independently verified with Los Angeles Unified. Zillow A rare opportunity to own a beautifully finished, move-in-ready duplex in one of Los Angeles’ most sought-after and vibrant neighborhoods—offering style, flexibility, income potential, and an exceptional Los Feliz lifestyle.
Location
1325 Talmadge Street
Los Angeles, Los Angeles, CA, 90027