
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $4,740/mo
- Units
- 2
- Price per unit
- $597,500
- Est. annual NOI
- $28,440
- 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
- $54,036
- Operating expenses
- $27,018
- Net operating income
- $27,018
- Annual debt service
- $71,553
- Annual cash flow
- -$44,535
- Cash on cash return
- -14.9%
- Down payment
- $298,750
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
- 2
- Building size
- 1,244 sqft
- Lot size
- 4,760 sqft
- Year built
- 1954
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 20
- MLS #
- 247537817
About this property
Charming Duplex Opportunity in the Heart of Temple City Welcome to 5804 Primrose Ave, a well-located duplex offering both immediate livability and long-term upside in one of Temple City’s most desirable residential pockets. This two-unit property features (2) 1-bedroom, 1-bath residences, ideal for investors, owner-users, or those seeking multi-generational flexibility. Unit 1 is delivered vacant, showcasing refinished original hardwood floors and fresh interior paint, creating a warm and inviting living space ready for immediate occupancy. The second unit is currently tenant occupied, providing built-in income from day one. The property includes a shared garage and sits on a ~4,760 sq ft lot, offering a functional layout with potential for outdoor enhancements or future improvements. Located within close proximity to local shopping, dining, and top-rated schools, the property benefits from a strong residential setting while maintaining convenient access to major corridors throughout the San Gabriel Valley. Zoned TCR3 (medium-density residential), this property presents potential for future development or expansion (buyer to verify with city), making it an exceptional opportunity for both investors and end-users alike. Whether you’re looking to live in one unit and rent the other, expand your portfolio, or explore future development potential, 5804 Primrose Ave delivers versatility, location, and long-term value.
Location
5804 Primrose
Temple City, Los Angeles, CA, 91780