
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $6,420/mo
- Units
- 3
- Price per unit
- $583,333
- Est. annual NOI
- $38,520
- 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
- $73,188
- Operating expenses
- $36,594
- Net operating income
- $36,594
- Annual debt service
- $104,785
- Annual cash flow
- -$68,191
- Cash on cash return
- -15.6%
- Down payment
- $437,500
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
- 2,570 sqft
- Lot size
- 7,134 sqft
- Year built
- 2024
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 57
- MLS #
- 246409671
About this property
Exceptional Investment Opportunity in Prime Winnetka – Generating $11,050/month in Rental Income (and long-term leases) and approximately 7.58% CAP RATE (!!!) Offering a remarkable monthly revenue, his beautifully remodeled income-producing property presents an extraordinary investment opportunity. With a front house secured on a 5-year lease, and 2 additional private units, this property combines modern living with unmatched rental potential in one of the Valley’s most accessible neighborhoods. Situated on a generously sized lot, the main residence at 7445 Oakdale Ave impresses with standout curb appeal and a fully reimagined interior. Inside, an expansive open-concept layout is enhanced by recessed lighting, new flooring throughout, and abundant natural light. The chef’s kitchen is a showstopper—featuring sleek white cabinetry, brand-new stainless steel appliances, a spacious island, and an adjacent dining area perfect for entertaining. The home includes 4 bedrooms and 2 bathrooms, with the primary suite opening directly to a professionally landscaped backyard—ideal for relaxing mornings or hosting weekend gatherings. New central air and heating provide year-round comfort. Adding significant value are two fully independent units, each with their own address and private outdoor spaces: 7443 Oakdale Ave (JADU): A stylish 1-bed, 1-bath unit offering a full kitchen with new appliances, laminate flooring, recessed lighting, its own washer and dryer, efficient A/C & heating, and a private front yard. 7447 Oakdale Ave (ADU): Tucked away at the rear of the lot, this spacious 1-bed, 1-bath unit enjoys maximum privacy and features a modern kitchen, wood floors, recessed lighting, and direct access to a generous wraparound yard. Located just minutes from Westfield Topanga, The Village, Pierce College, movie theaters, dining, shops, and the 101 Freeway, this property is ideally positioned for strong, long-term tenant demand. Whether you’re looking to expand your portfolio or secure a high-performing asset with built-in stability, 7445 Oakdale Ave delivers on both design and ROI.
Location
7445 Oakdale Avenue
Winnetka, Los Angeles, CA, 91306