← Back to listings
Duplex at 2326 Riverdale Avenue
$1,599,900
2326 Riverdale Avenue
Los Angeles, Los Angeles, 90031
Duplex · 2 units
Active · 21 days on market

Deal numbers

Est. cap rate
1.3%
Assumed rent, all units
$3,440/mo
Units
2
Price per unit
$799,950
Est. annual NOI
$20,640
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
$39,216
Operating expenses
$19,608
Net operating income
$19,608
Annual debt service
$95,798
Annual cash flow
-$76,190
Cash on cash return
-19.0%
Down payment
$399,975

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
2
Building size
2,640 sqft
Lot size
4,837 sqft
Year built
1928
Stories
2
Garage spaces
0
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
21
MLS #
247360219

About this property

Two homes. One property. Endless possibilities. Welcome to 2326 Riverdale Ave, a beautifully renovated duplex offering two separate residences and an exceptionally versatile opportunity for homeowners, multigenerational living, or investors. The front residence features 3 bedrooms and 2 bathrooms, while the spacious rear residence offers an impressive 5 bedrooms and 3 bathrooms—giving you a total of 8 bedrooms and 5 bathrooms across the property. Both homes have been thoughtfully updated with a fresh, modern aesthetic, including new windows, durable LVP flooring, quartz countertops, updated kitchens and bathrooms, and contemporary finishes throughout. Warm wood-tone cabinetry, stylish tilework, upgraded showers, abundant natural light, and inviting living spaces create interiors that feel polished yet comfortable. The front home is especially charming with its distinctive arched window, while both residences offer their own character and sense of separation. The layout opens the door to multiple ownership strategies. Live in one home while renting the other to help offset your monthly payment, create space for extended family while maintaining privacy, or rent both residences and take advantage of the property as a true income-producing investment. With two renovated homes on one lot and a rare combination of space, functionality, and flexibility, 2326 Riverdale Ave is the kind of property that works just as well as a home as it does an investment.

Location

2326 Riverdale Avenue

Los Angeles, Los Angeles, CA, 90031

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

2326 Riverdale Ave, Los Angeles CA | Multifamily for Sale