← Back to listings
Triplex at 4617 Tilden Avenue
$1,229,000
4617 Tilden Avenue
Sherman Oaks, Los Angeles, 91403
Triplex · 3 units
Active · 322 days on market

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.

5.0%
50%
25%
7.00%
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

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

4617 Tilden Ave, Sherman Oaks CA | Multifamily for Sale