
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $6,810/mo
- Units
- 3
- Price per unit
- $366,667
- Est. annual NOI
- $40,860
- 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
- $77,634
- Operating expenses
- $38,817
- Net operating income
- $38,817
- Annual debt service
- $65,865
- Annual cash flow
- -$27,048
- Cash on cash return
- -9.8%
- Down payment
- $275,000
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
- 4
- Bathrooms
- 4
- Building size
- 2,081 sqft
- Lot size
- 6,768 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 258
- MLS #
- 238016405
About this property
Prime North Hollywood Triplex Opportunity! Welcome to 6614 Camellia Avenue, a well-maintained triplex located in the heart of North Hollywood. This income-producing property offers a total of approximately 2,081 square feet and features three separate units with a desirable unit mix: two 1-bedroom, 1-bath units and one spacious 2-bedroom, 2-bath unit. Each unit offers comfortable living spaces with functional layouts, making it appealing to both tenants and owner-users. The property also includes four uncovered parking spaces, adding convenience and value in this high-demand rental area. Situated near major studios, shopping, dining, and easy freeway access, this triplex presents an excellent opportunity for investors seeking steady rental income or an owner-user looking to live in one unit while renting out the others. A solid addition to any real estate portfolio in a sought-after North Hollywood neighborhood.
Location
6614 Camellia Avenue
North Hollywood, Los Angeles, CA, 91606