
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $7,320/mo
- Units
- 3
- Price per unit
- $400,000
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $71,853
- Annual cash flow
- -$30,129
- Cash on cash return
- -10.0%
- Down payment
- $300,000
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
- 3
- Building size
- 1,658 sqft
- Lot size
- 6,275 sqft
- Year built
- 1919
- Stories
- 1
- Garage spaces
- 0
- Style
- Cottage
- Heating
- Ductless,Zoned
- Cooling
- Wall/Window Unit(s),Ductless,Zoned
- Pool
- None
- Status
- Active
- Days on market
- 171
- MLS #
- 240377500
About this property
Don’t miss this rare opportunity to own a well-located triplex in one of Burbank’s most desirable and central neighborhoods. Perfect for investors or owner-occupants. This triplex is not only centrally located but also offers the charm and character Burbank is known for. This property offers flexibility, functionality, and great potential. This versatile property features a front single-family home and two attached units in the rear with a total of 1,658 square feet of living space situated on a generous 6,275 square foot lot. Plenty of parking spaces off street - room for 4 cars. Detached Single Family Home in Front has 2 bedrooms, 1 bath and approx 874 square feet. Rear duplex contains two 1 bedroom, 1 bath units. Unit A is currently unoccupied - Could be delivered vacant at close of escrow. Or could be delivered fully occupied with Unit A to be rented at about $1600 / mo. Property currently has two solid tenants. The street has several other similar units and same Zoning BUR4* R4 (Check with the City of Burbank). Unit B was recently remodeled with new kitchen cabinets, new shower, new windows, tankless water heater, updated electrical and mini-split for heating and a/c. Unit A vacated in July and has been undergoing repairs - could be delivered vacant. Good tenants - all want to remain. Last rent increase was October 2025. Rents now $1800 for front, Unit A vacant with rent projected at $1600, and Unit B rented at $1800 - totalling $5200 / mo. Whether you're an experienced investor or just starting out, this property is a fantastic opportunity to own a piece of prime Burbank real estate. Explore the full potential that this triplex has to offer!
Location
167 W Ash
Burbank, Los Angeles, CA, 91502