
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.
- 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