← Back to listings
Triplex at 12759 Oxnard
$1,175,000
12759 Oxnard
North Hollywood, Los Angeles, 91606
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
3.5%
Assumed rent, all units
$6,810/mo
Units
3
Price per unit
$391,667
Est. annual NOI
$40,860
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
$77,634
Operating expenses
$38,817
Net operating income
$38,817
Annual debt service
$70,356
Annual cash flow
-$31,539
Cash on cash return
-10.7%
Down payment
$293,750

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
Triplex
Bedrooms
3
Building size
3,330 sqft
Lot size
5,915 sqft
Year built
1951
Stories
1
Garage spaces
4
Pool
None
View
None
Status
Active
Days on market
1
MLS #
245276007

About this property

Fantastic TRIPLEX in Prime North Hollywood area! Corner Lot location! Attached one story vacant move in ready unit in front with Newer kitchen and hardwood flooring 2 bedrooms and 1 bath, additional two story 2 units each with 2 bedrooms and 1 baths, that are currently tenant-occupied, providing steady income to help offset the mortgage. The seller has possession on vacant 4 cars detached garage in the back with alley access, which might qualify to be converted into another additional units, this will greatly increasing the stream of income. You can live in the front and lease out the 2 others OR...lease them all. Close to Burbank and NOHO West with close proximity to freeways, public transit, shopping and eateries! Here is the opportunity knocks with many potentials for you!

Location

12759 Oxnard

North Hollywood, Los Angeles, CA, 91606

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

12759 Oxnard, North Hollywood CA | Multifamily for Sale