
Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $11,040/mo
- Units
- 4
- Price per unit
- $718,750
- Est. annual NOI
- $66,240
- 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
- $125,856
- Operating expenses
- $62,928
- Net operating income
- $62,928
- Annual debt service
- $172,147
- Annual cash flow
- -$109,219
- Cash on cash return
- -15.2%
- Down payment
- $718,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 6,462 sqft
- Lot size
- 5,397 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 4
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 2
- MLS #
- 246334778
About this property
10810 Hesby Street is a brand-new, 2026-built, non-rent-controlled fourplex located in Toluca Woods, adjacent to the vibrant NoHo Arts District. Set on a charming, tree-lined street, the property is minutes from neighborhood favorites including Verse, Ca’ Del Sole, The Front Yard, Granville and Republic of Pie, along with NoHo’s theaters, cafés and nightlife. The central location also provides convenient access to the Metro B Line, Universal Studios, Radford Studio Center and the 101, 134 and 170 freeways. Combining a prime location, renter-friendly floor plans and standout curb appeal, this fully leased property generates more than $225,000 in annual rental income and offers a strong 6.20% cap rate. The fourplex consists of two spacious 4-bedroom townhomes and two equally impressive 3-bedroom residences, each thoughtfully designed to maximize space and functionality. Modern, open-concept interiors feature high-end finishes, oversized kitchen islands, stainless-steel appliances, abundant natural light and large windows. Expansive living areas and generous front- and rear-facing balconies further enhance the resident experience. All four units were recently leased directly by our in-house team at Myunits. Each residence is separately metered for utilities, helping minimize owner expenses, and the property is backed by a one-year builder’s warranty for added peace of mind. Positioned at the intersection of Toluca Woods and North Hollywood, 10810 Hesby Street benefits from strong rental demand and convenient access to some of the Valley’s most important entertainment, employment and transit destinations. With its low-maintenance construction, upscale residences and fully stabilized income, the property presents an exceptional turnkey investment opportunity in one of Los Angeles’ most dynamic rental markets.
Location
10810 Hesby
Los Angeles, Los Angeles, CA, 91601