
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,810/mo
- Units
- 3
- Price per unit
- $349,933
- 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.
- Effective gross income
- $77,634
- Operating expenses
- $38,817
- Net operating income
- $38,817
- Annual debt service
- $62,859
- Annual cash flow
- -$24,042
- Cash on cash return
- -9.2%
- Down payment
- $262,450
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
- 2,450 sqft
- Lot size
- 6,001 sqft
- Year built
- 1954
- Stories
- 1
- Garage spaces
- 3
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 42
- MLS #
- 246194498
About this property
BIG REDUCTION! Seller very motivated! Well-maintained triplex with pride of ownership throughout. Features a newer roof (approx. 2 years old), updated windows, fresh paint, and new plumbing. Two units are occupied by long-term tenants (over 4 years), providing stable income. Great opportunity for owner-occupant—live in one unit and rent the others—or for investors seeking strong rental potential. All units offer wood and tile flooring, washer and dryer hookups, and functional layouts. All units has open porch for barbecue or family or to seat and have coffee. Front yard fully landscaped. Unit 3 is vacant and can be owner occupied and can be rented for $3500/month or unit3 is vacant and has 2 car attached garage. Property includes gated access, 3 attached garages, additional parking, and mature fruit trees (guava and pomegranate). Conveniently located near Universal Studios Hollywood and Los Angeles Valley College, with easy access to freeways, shopping, and public transportation.Unit 3 is fully furnished and all furnitures and appliances included.Turn key !
Location
6030 Coldwater Canyon
North Hollywood, Los Angeles, CA, 91606