
Deal numbers
- Est. cap rate
- 1.6%
- Assumed rent, all units
- $7,460/mo
- Units
- 2
- Price per unit
- $1,392,500
- Est. annual NOI
- $44,760
- 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
- $85,044
- Operating expenses
- $42,522
- Net operating income
- $42,522
- Annual debt service
- $166,758
- Annual cash flow
- -$124,236
- Cash on cash return
- -17.8%
- Down payment
- $696,250
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
- Duplex
- Bedrooms
- 7
- Bathrooms
- 6
- Building size
- 5,081 sqft
- Lot size
- 15,392 sqft
- Year built
- 2000
- Stories
- 2
- Garage spaces
- 2
- Heating
- Natural Gas,Central
- Cooling
- Central Air
- Pool
- In Ground,Fenced,Tile,Private,Heated,Gas Heat
- View
- None
- Status
- Active
- Days on market
- 118
- MLS #
- 242576040
About this property
Reduced to less then $500 a sqft, for this area that is unmatched! First serious offer takes it! Nestled in highly desirable Sherman oaks area of San Fernando Valley sits this magnificent House. Built in year 2000, the property consists of approx. 3900 sqft front house which has 5 bedrooms, 4 bathrooms and the rear ADU is approximately 1100 sqft and is a 2 bedroom 1 bathroom, very open floor-plan. The main House opens up to Beautiful hallway area and staircase with open spaces and high ceilings. The backyard opens up to very large size pool and bbq area. The ADU can potentially be separated by a fence. The property has a huge potential! it is currently Leased to a treatment center for a good amount rent. Please call the Broker for details.
Location
5449 Woodman Avenue
Sherman Oaks, Los Angeles, CA, 91401