← Back to listings
Duplex at 2925 Mary Street
$1,150,000
2925 Mary Street
La Crescenta, Los Angeles, 91214
Duplex · 2 units
Active · 0 days on market

Deal numbers

Est. cap rate
4.9%
Assumed rent, all units
$9,480/mo
Units
2
Price per unit
$575,000
Est. annual NOI
$56,880
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
$108,072
Operating expenses
$54,036
Net operating income
$54,036
Annual debt service
$68,859
Annual cash flow
-$14,823
Cash on cash return
-5.2%
Down payment
$287,500

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
6
Bathrooms
4
Building size
2,076 sqft
Lot size
5,176 sqft
Year built
1953
Stories
1
Garage spaces
0
Heating
Forced Air
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
0
MLS #
249014633

About this property

Rare La Crescenta/Montrose duplex opportunity offering unrivaled versatility and exceptional convenience. Perfectly situated in a premier, highly accessible neighborhood celebrated for its excellent schools, vibrant shopping, and varied dining, this property is an exceptional find for an owner-user, multi-generational living, or a savvy investor looking for rental income. The front home features a light and bright 3-bedroom, 2-bathroom layout complete with an attached 2-car garage and additional parking in the two car driveway and front yard. Upgrades include newer appliances, HVAC and painting. Tucked privately away, the back house offers 3 bedrooms and 1.5 bathrooms, boasting its own separate alley access and an incredible 4 covered parking spaces--a rare and highly valuable asset. The electrical panel was recently replaced and earthquake seismic valves were recently installed on both homes. Ideally located mere minutes from the historic Montrose Shopping, trendy restaurants, boutiques, and excellent freeway access for an easy commute to Glendale, Burbank, and Downtown LA. Duplexes with this configuration, extensive parking, and prime Foothills location rarely hit the market.

Location

2925 Mary Street

La Crescenta, Los Angeles, CA, 91214

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

2925 Mary St, La Crescenta CA | Multifamily for Sale