← Back to listings
Triplex at 5238 Hermitage
$1,225,000
5238 Hermitage
Valley Village, Los Angeles, 91607
Triplex · 3 units
Active · 195 days on market

Deal numbers

Est. cap rate
3.8%
Assumed rent, all units
$7,830/mo
Units
3
Price per unit
$408,333
Est. annual NOI
$46,980
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.

5.0%
50%
25%
7.00%
Effective gross income
$89,262
Operating expenses
$44,631
Net operating income
$44,631
Annual debt service
$73,350
Annual cash flow
-$28,719
Cash on cash return
-9.4%
Down payment
$306,250

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
Bathrooms
3
Building size
1,885 sqft
Lot size
8,197 sqft
Year built
1951
Stories
1
Garage spaces
3
Style
Bungalow
Cooling
Central Air
Pool
None
View
Neighborhood
Status
Active
Days on market
195
MLS #
240377442

About this property

BIG PRICE REDUCTION! Motivated Sellers!! Outstanding Investment OPPORTUNITY!! 5238 Hermitage is a Multi-Family Triplex located in the highly desirable Valley Village Community. The property consists of (3) one bedroom, one bath units, each having use of a detached (3) car garage. This quaint property was built in 1951 and has a lot size of approximately 8,197 square feet with a total rentable space of 1,885. The site is level and the development potential is great. Options may be available to improve the property or re-develop the site, with a significant density boost. Buyer to verify all City, State Codes and Programs available for re-development. The Valley Village community is an area that is rich in culture and traditions and is located with easy access to public transportation, metro link, and a variety of shopping centers, churches, schools and restaurants. This property and the surrounding area features established small to multi-family projects, which are close to the 101, 170 and 134 Freeways. Don't miss out on this exceptional opportunity!! Property is being sold in it's current 'As Is" condition without any repairs or relocation of tenants. Buyer to do their own due dilligence.

Location

5238 Hermitage

Valley Village, Los Angeles, CA, 91607

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

5238 Hermitage, Valley Village CA | Multifamily for Sale