
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $8,240/mo
- Units
- 4
- Price per unit
- $272,500
- Est. annual NOI
- $49,440
- 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
- $93,936
- Operating expenses
- $46,968
- Net operating income
- $46,968
- Annual debt service
- $65,266
- Annual cash flow
- -$18,298
- Cash on cash return
- -6.7%
- Down payment
- $272,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,300 sqft
- Lot size
- 6,001 sqft
- Year built
- 1955
- Stories
- 2
- Garage spaces
- 4
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 247135883
About this property
Excellent Four-Unit Investment Opportunity in Sun Valley, Bordering North Hollywood Offering an excellent opportunity for investors and owner-users, this well-positioned four-unit multifamily property is ideally located in Sun Valley, bordering North Hollywood. The property features four spacious 2-bedroom, 1-bathroom units, making it an attractive asset with desirable unit sizes and strong rental appeal. The building is well maintained and recently updated, including fresh exterior and interior improvements and dual-pane windows that enhance energy efficiency and overall tenant comfort. Each unit is individually metered for gas and electricity, while the owner pays for water, helping provide greater control over operating expenses. Additional property features include a detached four-car covered garage, providing valuable off-street parking, and a common-area laundry facility for tenant convenience. With desirable 2-bedroom units, separate utility metering, covered garage parking, laundry facilities, and recent improvements, this property represents an excellent opportunity to acquire a solid income-producing multifamily asset in the San Fernando Valley.
Location
11153 Sherman
Los Angeles, Los Angeles, CA, 91352