
Deal numbers
- Est. cap rate
- 4.6%
- Assumed rent, all units
- $9,390/mo
- Units
- 3
- Price per unit
- $409,667
- Est. annual NOI
- $56,340
- 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
- $107,046
- Operating expenses
- $53,523
- Net operating income
- $53,523
- Annual debt service
- $73,589
- Annual cash flow
- -$20,066
- Cash on cash return
- -6.5%
- Down payment
- $307,250
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,082 sqft
- Lot size
- 6,880 sqft
- Year built
- 1949
- Stories
- 2
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 322
- MLS #
- 244898450
About this property
Incredible investment opportunity in one of Sherman Oaks' most desirable neighborhoods. This residential income property features a total of 2082 square feet across 3 spacious units, offering strong potential for rental income. Each unit is well-sized, and the property sits on a large lot, providing added space and flexibility. Located in a gorgeous area surrounded by shops, restaurants, and major freeways, this is a rare chance to own a multi-unit property in a highly sought after location. Whether you are looking to expand your portfolio or occupy one unit while renting the others, this property presents a valuable opportunity.
Location
4617 Tilden Avenue
Sherman Oaks, Los Angeles, CA, 91403