← Back to listings
Duplex at 18114 Schoenborn
$1,150,000
18114 Schoenborn
Northridge, Los Angeles, 91325
Duplex · 2 units
Active · 18 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$6,100/mo
Units
2
Price per unit
$575,000
Est. annual NOI
$36,600
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
$69,540
Operating expenses
$34,770
Net operating income
$34,770
Annual debt service
$68,859
Annual cash flow
-$34,089
Cash on cash return
-11.9%
Down payment
$287,500

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
5
Bathrooms
3
Building size
2,095 sqft
Lot size
8,499 sqft
Year built
1956
Stories
1
Garage spaces
0
Heating
Central
Cooling
Central Air
Pool
In Ground,Private
View
Pool
Status
Active
Days on market
18
MLS #
244190444

About this property

18114 & 18116 Schoenborn – Beautiful Newly Renovated Home with ADU and Pool in the Heart of Northridge Welcome to this beautifully renovated property located in the heart of Northridge. The main house features 4 bedrooms and 2 bathrooms with a spacious and functional layout. This home has been completely remodeled from head to toe with numerous upgrades throughout. Recent improvements include a new roof, new AC system, fully remodeled kitchen with new smart appliances. fully remolded bathrooms, new water heater, updated electrical and plumbing, and many new windows that bring in an abundance of natural light. Additional upgrades include new stucco, fresh interior and exterior paint, custom paneling, updated drywall, recessed lighting, new flooring throughout, , and the home also features a new front door and new sliding doors. The property offers a large backyard with a pool and many fruit trees, perfect for entertaining and outdoor enjoyment. In addition, the property includes a permitted ADU with 1 bedroom and 1 bathroom, featuring its own private entrance, making it ideal for rental income, guests, or extended family living. Conveniently located within walking distance to California State University, Northridge, and close to transportation, restaurants, and schools. A truly must-see property!

Location

18114 Schoenborn

Northridge, Los Angeles, CA, 91325

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

18114 Schoenborn, Northridge CA | Multifamily for Sale