
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.
- 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