← Back to listings
Duplex at 5449 Woodman Avenue
$2,785,000
5449 Woodman Avenue
Sherman Oaks, Los Angeles, 91401
Duplex · 2 units
Active · 118 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

5449 Woodman Ave, Sherman Oaks CA | Multifamily for Sale