Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,810/mo
- Units
- 3
- Price per unit
- $350,000
- 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
- $62,871
- Annual cash flow
- -$24,054
- Cash on cash return
- -9.2%
- Down payment
- $262,500
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
- Triplex
- Bedrooms
- 3
- Building size
- 3,148 sqft
- Lot size
- 7,180 sqft
- Year built
- 1957
- Stories
- 1
- Garage spaces
- 3
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 221
- MLS #
- 238871111
About this property
Exceptional investment opportunity in the heart of North Hollywood! This well-maintained triplex at 12806 Oxnard Street features three spacious 2-bedroom, 1-bath units offering a total of 3,148 square feet of living space on a generous 7,180 square foot lot. Each unit provides functional floor plans with comfortable living areas, well-sized bedrooms, and ample natural light. The property includes a detached 3-car garage. Situated in a highly desirable North Hollywood location with convenient access to shopping, dining, entertainment, and major freeways, this property is ideal for both investors and owner-users looking to capitalize on strong rental demand in the area. Don't miss this excellent opportunity to own a multi-unit property in one of the Valley's most sought-after neighborhoods.
Location
12806 Oxnard Street
North Hollywood, Los Angeles, CA, 91606