Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $6,330/mo
- Units
- 3
- Price per unit
- $350,000
- Est. annual NOI
- $37,980
- 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
- $72,162
- Operating expenses
- $36,081
- Net operating income
- $36,081
- Annual debt service
- $62,871
- Annual cash flow
- -$26,790
- Cash on cash return
- -10.2%
- 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
- 2,076 sqft
- Lot size
- 6,406 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 196
- MLS #
- 239231272
About this property
Welcome to 8843-8845 Tilden Ave, an outstanding investment opportunity located in the heart of Panorama City! This charming multi-unit property features a diverse unit mix with one single, one 2-bed, 1-bath, and one 3-bed, 1-bath, making it ideal for both owner-users and savvy investors alike. Each unit is individually metered for gas and electricity, offering convenience and lower operating costs. Situated in a prime Panorama City location, this property is just a short distance from major freeways including the I-405, I-5, and CA-170, ensuring easy access to all of Los Angeles. Residents will love the convenience of nearby shopping at the Panorama Mall and enjoy excellent transit access, with the Van Nuys Transit Station and multiple bus lines close by. This location truly combines urban convenience with investment potential. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies.
Location
8843 Tilden
Panorama City, Los Angeles, CA, 91402