
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $11,280/mo
- Units
- 4
- Price per unit
- $437,500
- Est. annual NOI
- $67,680
- 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
- $128,592
- Operating expenses
- $64,296
- Net operating income
- $64,296
- Annual debt service
- $104,785
- Annual cash flow
- -$40,489
- Cash on cash return
- -9.3%
- Down payment
- $437,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,838 sqft
- Lot size
- 5,637 sqft
- Year built
- 1929
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 350
- MLS #
- 235096742
About this property
The 630 Naranja Dr Apartment Building is an excellent investment option in the thriving Glendale, CA real estate market. Its prime location, strong rental demand, and potential for value appreciation make it an attractive prospect for investors and owner-users alike seeking stable income and long-term growth. This 4 unit Spanish style building consists of four large 2+1 units with spacious bedrooms, very large living rooms and dining areas. All are currently occupied with very nice and on-time paying tenants. Improvements include updated electrical meters, copper plumbing, recent exterior paint and newly resurfaced back yard common area.
Location
630 Naranja Drive
Glendale, Los Angeles, CA, 91206