Est. cap rate

3.9%

Assumed rent, all units

$8,070/mo

Units

3

Price per unit

$415,000

Est. annual NOI

$48,420

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.

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

2,288 sqft

Lot size

19,307 sqft

Year built

1947

Stories

1

Garage spaces

2

Style

Bungalow

Pool

None

View

Mountain(s)

Status

Active

Days on market

56

MLS #

242066061

About this property

Rare opportunity to create an exceptional family compound. Offered concurrently with the adjacent single-family residence at 541 Woodbury, these two properties together provide four detached residences on more than 34,500 square feet of land, creating an ideal setting for multigenerational living where extended family can enjoy both privacy and proximity while also benefiting from rental income and long-term investment potential. This three-unit income property offers a compelling mix of in-place income and future upside. The three standalone units are situated on a generous 19,307 SF parcel with 635 SF detached garage that could be converted to an additional rental property (buyer to verify). Overall condition ranges from good to value-add, providing investors with the opportunity to improve and reposition over time. Detailed income and expense information and floor plans are included with the listing supplementals. Properties are offered separately but intended to be sold concurrently.

Location

547 E Woodbury Road

Altadena, Los Angeles, CA, 91001