← Back to listings
Duplex at 2522 Strathmore
$1,080,000
2522 Strathmore
Rosemead, Los Angeles, 91770
Duplex · 2 units
Active · 14 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$5,080/mo
Units
2
Price per unit
$540,000
Est. annual NOI
$30,480
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
$57,912
Operating expenses
$28,956
Net operating income
$28,956
Annual debt service
$64,667
Annual cash flow
-$35,711
Cash on cash return
-13.2%
Down payment
$270,000

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
2,044 sqft
Lot size
5,076 sqft
Year built
1965
Stories
2
Garage spaces
3
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
14
MLS #
247948004

About this property

English Version Welcome to 2522 & 2524 Strathmore Avenue—a prime turn-key income property located in a highly desirable neighborhood of Rosemead, just half a block south of vibrant Garvey Avenue! This exceptional duplex offers incredible flexibility for savvy investors or owner-occupants looking to live in one unit while collecting substantial rental income from the other. Property Highlights: Dual Addresses & Separate Meters: Comprising two legal addresses (2522 & 2524 Strathmore Ave), offering privacy and seamless management. Upgraded Electrical & EV Ready: Newly upgraded electrical main panel and equipped with an EV charger—a highly sought-after modernization for tenants and homeowners alike. Spacious Downstairs Unit (3 Bed / 2 Bath): Freshly renovated with brand-new remodeling throughout, featuring a newly installed central A/C and heating system for maximum year-round comfort. Charming Upstairs Unit (2 Bed / 1 Bath): Recently remodeled, exceptionally maintained, and comes fully furnished—ready for immediate occupancy or turn-key long-term/short-term leasing. Top-Rated Schools: Located within a great school district serving Bitely Elementary, Garvey Middle School, and San Gabriel High School. Unbeatable Location: Enjoy easy access to regional shopping, authentic dining along Garvey Ave, local parks, and major freeways for an effortless commute. Whether you are expanding your investment portfolio or seeking a versatile multi-family home, this turn-key duplex is an outstanding opportunity. Don't miss out!

Location

2522 Strathmore

Rosemead, Los Angeles, CA, 91770

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

2522 Strathmore, Rosemead CA | Multifamily for Sale