
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.
- 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