← Back to listings
Duplex at 5420 Kester
$1,075,000
5420 Kester
Sherman Oaks, Los Angeles, 91411
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
3.5%
Assumed rent, all units
$6,220/mo
Units
2
Price per unit
$537,500
Est. annual NOI
$37,320
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
$70,908
Operating expenses
$35,454
Net operating income
$35,454
Annual debt service
$64,368
Annual cash flow
-$28,914
Cash on cash return
-10.8%
Down payment
$268,750

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
Duplex
Bedrooms
4
Bathrooms
2
Building size
2,050 sqft
Lot size
6,000 sqft
Year built
1949
Stories
1
Garage spaces
2
Cooling
Wall/Window Unit(s)
Pool
None
View
None
Status
Active
Days on market
1
MLS #
247254226

About this property

Great opportunity to own a duplex in a desirable Sherman Oaks neighborhood. Each unit features 2 bedrooms, 1 bathroom, kitchen, separate dining area, large living room with fireplace, and in unit laundry. The property also includes a shared 2-car garage and outdoor space. Both units are currently tenant occupied, providing an excellent investment opportunity. Conveniently located near shopping, dining, transportation, and easy freeway access. A wonderful opportunity to own an income-producing property in a great Sherman Oaks location.

Location

5420 Kester

Sherman Oaks, Los Angeles, CA, 91411

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

5420 Kester, Sherman Oaks CA | Multifamily for Sale