← Back to listings
Duplex at 2946 Fairway Avenue
$999,000
2946 Fairway Avenue
La Crescenta, Los Angeles, 91214
Duplex · 2 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
4.5%
Assumed rent, all units
$7,480/mo
Units
2
Price per unit
$499,500
Est. annual NOI
$44,880
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
$85,272
Operating expenses
$42,636
Net operating income
$42,636
Annual debt service
$59,817
Annual cash flow
-$17,181
Cash on cash return
-6.9%
Down payment
$249,750

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
4
Bathrooms
3
Building size
1,454 sqft
Lot size
5,863 sqft
Year built
1921
Stories
1
Garage spaces
1
Heating
Forced Air
Cooling
Central Air,Wall/Window Unit(s)
Pool
None
View
None
Status
ComingSoon
Days on market
0
MLS #
249015762

About this property

Rare Duplex Opportunity in La Crescenta! Nestled on a quiet street in a desirable neighborhood renowned for its excellent schools, these two properties rest side by side offering versatile living. The light-filled 3-bedroom, 2-bathroom main residence boasts an effortless layout featuring a private back deck and a spacious yard --great for entertaining. Additional amenities include a sizable basement for storage, earthquake retrofitting in 2024 and new irrigation in 2025. Privately situated side-by-side, the detached 1-bedroom, 1-bathroom ADU features its own separate address, a sweet covered front porch, a kitchen, dedicated dining area, private laundry, and two designated parking spaces. Merely minutes from the boutique shops and dining of downtown Montrose with seamless freeway access to Glendale and Pasadena, this duplex property offers unmatched potential as an investment or a multi-generational opportunity.

Location

2946 Fairway Avenue

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

2946 Fairway Ave, La Crescenta CA | Multifamily Listing