← Back to listings
Duplex at 5804 Primrose
$1,195,000
5804 Primrose
Temple City, Los Angeles, 91780
Duplex · 2 units
Active · 20 days on market

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.

5.0%
50%
25%
7.00%
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

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

5804 Primrose, Temple City CA | Multifamily for Sale