THIS BREAKDOWN 1945 BARRY AVE$1.199M2 UNITS4.7% CAP17.35× GRM$5,782 GROSS/MOBOTH UNITS OCCUPIED·WEST LA / SAWTELLELAR21920 SPANISH
Two-on-a-lot · West LA / Sawtelle · New listing

Two 1920 bungalows on one lot in Sawtelle — first time on the market in 50+ years

Both units occupied, rent-controlled, and priced under $1.2M in a corridor where that combination almost never shows up without an HOA attached. We run the actual rent roll, the market upside, and who this deal is really built for.

Two 1920 Spanish bungalows on one lot at 1945 Barry Ave in West LA's Sawtelle corridor

1945 Barry Ave in West LA's Sawtelle corridor — two 1920 Spanish bungalows, one lot, both occupied. Photo via the listing brokerage.

2
Units
2,196
Sq Ft
6,049
Lot SF
3/2 · 3/1
Bd/Ba
1920
Built
LAR2
Zoning

Almost nothing under $1.2M on the Westside comes without a homeowners association attached to it. 1945 Barry Ave does — two detached 1920 Spanish bungalows sharing a 6,049 sq ft LAR2 lot between Santa Monica Blvd and Olympic, a few blocks east of Barrington. The front house runs 3 bedrooms and 2 baths; the smaller rear house is 3 bedrooms and 1 bath. At the back of the lot is a detached 2-car garage currently used for storage rather than parking.

This isn't a vacant flip or a walk-in house-hack. Whoever buys this is buying an occupied, rent-controlled income property with fifty years of deferred turnover behind it — so what's the appeal? Land, scarcity, and a rent roll that's already priced below what this same listing says the units can get. Two detached houses, one lot, LAR2 zoning, in a walkable West LA pocket that almost never trades under $1.2M.

The Numbers

Figures below are per the MLS listing — actual, in-place figures unless noted.

Income (actual, per MLS)
Front house rent$3,002/mo
Rear house rent$2,780/mo
Gross monthly$5,782
Gross annual (GOI)$69,152
Total expenses (per MLS)−$12,377
Net operating income$56,785/yr
Acquisition math
List price$1,199,000
Down (25%)$299,750
Loan amount$899,250
Est. mortgage (~7%)−$5,983/mo
Cap rate (actual)4.7%
Gross rent multiplier17.35×

At today's in-place rents, the actual rent roll doesn't fully cover an estimated ~7% mortgage payment before other expenses — the kind of gap that's normal for a long-held, rent-controlled duplex, and one buyers should underwrite with eyes open. This isn't a deal pitched on day-one cash flow. It's pitched on scarcity, land, and the upside baked into the rent roll.

The stabilized hold
Both units occupied.
Rent starts day one.
$5,782
/ mo actual — before upside

The listing also carries projected market rents of $4,000 and $3,500 a month — a combined $7,500/mo, or $90,000/yr. Run that through the same expense line and NOI climbs to roughly $77,600, pushing the cap rate toward 6.5%. That gap is the entire upside case: it isn't unlocked by a renovation, it's unlocked by time and eventual turnover, subject to whatever rent control rules apply when that happens. As agent Ania De Pourbaix puts it, “a property in the 90025 receiving $7,500/mo in rent today would easily be valued in the mid to high $1M's.”

The rent gapActual + projected per MLS
In place today (actual)$5,782/mo
Projected market (per MLS)$7,500/mo
The spread is the whole thesis — unlocked by turnover over time, not renovation.+$1,718/mo · ~30% upside
Cap rate: today vs. at market rentsPer MLS · estimated at projection
4.7%
Actual, in place
~6.5%
At $7,500/mo (est.)

Why it works

Location

Dining & daily life
Sawtelle Japantown — the Sawtelle Blvd ramen, izakaya and dessert row is a few blocks off, one of the Westside's most-walked food corridors.
Green space
Stoner Recreation Center & Park is close by — fields, courts, and a pool inside the neighborhood.
Employment base
West LA VA campus, the Bundy/Olympic office corridor, and Santa Monica's tech and studio jobs all draw renters within a short commute.
Transit & access
Metro E (Expo) Line stations and the 405/10 interchange are minutes out — rare car-optional access this far west.

Play your angle

1031 / cash-flow buyer
In-place rents and a seasoned tenancy from close of escrow. No lease-up, no renovation timeline — ideal for a 1031 exchange buyer who needs to redeploy capital without vacancy risk.
Patient house-hack
Buy now with tenants in place, and plan to occupy the front or rear house whenever a unit eventually turns over — a longer runway than a vacant duplex, but a real path to Westside ownership under $1.2M.
Family compound
Two separate houses on one lot works as a multi-generational compound once occupied — parents or adult children next door, not down the hall. Subject to existing tenancies clearing first.
Land / ADU play
LAR2 zoning on a 6,049 sq ft lot draws buyers underwriting future ADU or density upside rather than today's cap rate. Verify permitting and feasibility with the City before relying on it.

Know before you go. 1945 Barry Ave is a rent-control disclosure property with both units occupied — tenants are not to be disturbed prior to an accepted offer, and showings are subject to an accepted offer. There is no A/C and heat is wall-mounted; the garage is not currently usable for parking. Buyers and agents should independently verify square footage, bed/bath count, lot size, rent roll, rent control status, and any ADU or expansion potential directly with the City of Los Angeles and appropriate professionals.

Quick answers

How much is the two-on-a-lot at 1945 Barry Ave?
It's listed at $1,199,000 — a two-on-a-lot property in West LA's Sawtelle corridor (90025), MLS #26859389, with both units currently occupied.
How much rent does it generate today?
Per the MLS, actual in-place rent is $3,002.30/mo for the front 3-bed/2-bath house and $2,779.50/mo for the rear 3-bed/1-bath house — $5,781.80/mo, or $69,152/yr gross, combined.
What's the cap rate and GRM?
Per the MLS, actual NOI of $56,785 against the $1,199,000 list price works out to roughly a 4.7% cap rate and a 17.35× GRM.
Is this a house-hack?
Not immediately. Both units are occupied and tenants are not to be disturbed prior to an accepted offer, so an owner-occupant would need to wait for a unit to turn over before moving in.
Is it subject to rent control?
Yes — the listing carries a rent control disclosure. Buyers should verify current tenancy terms and applicable rent control rules independently before making assumptions about future rent increases.
Can the lot be developed further?
It's zoned LAR2 on a 6,049 sq ft lot, which the listing notes has potential for expansion, ADU, and similar uses. Any specific plan should be verified with the City of Los Angeles before relying on it.

Want to walk it with us?

AD
Ania De Pourbaix
AMRE Real Estate Group · Compass · DRE# 01891438
(310) 270-3879 · [email protected]
Get in touch

Listing courtesy of Rodrigo Vargas & Irma Vargas, Tierra Properties, DRE #00467438. AMRE Real Estate Group represents buyers on this property; we do not represent the seller.

MLS# 26859389 · APN 4262-027-013 · Active

All rents, financing, returns, cap rates, and GRM figures shown are actual per-MLS or estimated figures for illustrative purposes only and do not constitute investment, tax, or legal advice. Both units are occupied and rent-controlled — buyers and agents are advised to independently verify all tenancy terms, rent control status, square footage, bed/bath count, lot size, zoning, and any ADU or expansion potential with the City of Los Angeles. Broker/Agent does not guarantee the accuracy of any property information; buyer is advised to verify independently with appropriate professionals. Property images are provided via the listing brokerage, Tierra Properties. AMRE Real Estate Group at Compass · DRE #02242095. Information deemed reliable but not guaranteed.