
Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $9,960/mo
- Units
- 4
- Price per unit
- $368,750
- Est. annual NOI
- $59,760
- 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
- $113,544
- Operating expenses
- $56,772
- Net operating income
- $56,772
- Annual debt service
- $88,319
- Annual cash flow
- -$31,547
- Cash on cash return
- -8.6%
- Down payment
- $368,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,276 sqft
- Lot size
- 5,252 sqft
- Year built
- 1963
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 243972660
About this property
Outstanding investment opportunity in the heart of Van Nuys! This well-maintained 4-unit income property features four spacious units, each offering 2 bedrooms and 2 bathrooms. One unit has been beautifully remodeled, while all units are in good condition and provide comfortable living spaces for tenants. The property offers strong income potential, desirable floor plans, ample parking, and low-maintenance ownership. Conveniently located near shopping centers, restaurants, schools, public transportation, and major freeways, making it highly attractive to tenants. Whether you are looking to expand your investment portfolio or secure a stable multi-family asset in a high-demand rental market, this property presents an excellent opportunity for long-term cash flow and appreciation. Pride of ownership is evident throughout this exceptional Van Nuys investment property.
Location
14642 Calvert
Van Nuys, Los Angeles, CA, 91411