Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $5,430/mo
- Units
- 3
- Price per unit
- $428,333
- Est. annual NOI
- $32,580
- 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
- $61,902
- Operating expenses
- $30,951
- Net operating income
- $30,951
- Annual debt service
- $76,942
- Annual cash flow
- -$45,991
- Cash on cash return
- -14.3%
- Down payment
- $321,250
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
- Triplex
- Bedrooms
- 3
- Building size
- 3,683 sqft
- Lot size
- 12,784 sqft
- Year built
- 1924
- Stories
- 3
- Garage spaces
- 0
- Heating
- None
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 32
- MLS #
- 236938442
About this property
Set behind the gates of a private community just 7 miles north of Downtown Los Angeles, this large 3,683 SF triplex property offers a rare blend of income and beauty - a true mountain retreat feel in the city. Meandering walkways and scenic paths set the tone for morning coffee and peaceful strolls, all surrounded by fresh air, calming views, and remarkable tranquility that feels far removed from the everyday pace of Los Angeles. The property is configured with two income-producing two-bedroom units, and one owner’s unit, providing both flexibility for owner occupancy and additional cash flow. 4739: 1,512 SF | 2 bedrooms + 2.5 baths | separate dining room | fireplace | large covered balcony 4737: 1,355 SF | 2 bedrooms + 2 baths | fireplace | private porch 4741: 826 SF | 1 bedroom + 1 bath - Unit: ideal for an owner to move in or to position for additional rental income. Located just minutes from USC Medical School and LA County Hospital, the unit is especially well-suited for mid-term stays. This is a true one-of-a-kind property—one that must be seen in person to fully appreciate its beauty, privacy, and unique setting.
Location
4739 Huntington Drive N
Los Angeles, Los Angeles, CA, 90032