Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $8,700/mo
- Units
- 2
- Price per unit
- $497,500
- Est. annual NOI
- $52,200
- 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
- $99,180
- Operating expenses
- $49,590
- Net operating income
- $49,590
- Annual debt service
- $59,578
- Annual cash flow
- -$9,988
- Cash on cash return
- -4.0%
- Down payment
- $248,750
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
- Duplex
- Bedrooms
- 4
- Bathrooms
- 2
- Building size
- 1,540 sqft
- Lot size
- 5,000 sqft
- Year built
- 1954
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 6
- MLS #
- 241628663
About this property
Charming Renovated Duplex South of the Boulevard – Prime Woodland Hills Location! A rare gem and incredible investment opportunity! This beautifully updated duplex is located South of the Boulevard in the highly sought-after Woodland Hills neighborhood. Each unit features 2 spacious bedrooms and 1 bathroom, offering comfortable living in a prime location. Recent renovations include new HCS energy-efficient windows, updated copper plumbing, an upgraded electrical panel, and a brand new asphalt driveway. The detached 2-car garage adds valuable parking or potential ADU conversion possibilities (buyer to verify). A quaint patio space enhances the outdoor living experience, perfect for relaxing or entertaining. Enjoy unbeatable convenience with close proximity to freeways, public transportation, retail centers, and entertainment. Walk to Costco, Whole Foods, Brothers Sushi, Boulevard Burgers, and more. Minutes from Pierce College, Taft High School, and Kaiser Permanente. With upcoming developments in Woodland Hills expected to drive even more demand, this is an ideal opportunity for investors, owner-occupants, or anyone looking to own a slice of this thriving area. Don’t miss out – schedule your private showing today!
Location
5354 De Roja
Woodland Hills, Los Angeles, CA, 91364