
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $8,280/mo
- Units
- 3
- Price per unit
- $366,667
- Est. annual NOI
- $49,680
- 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
- $94,392
- Operating expenses
- $47,196
- Net operating income
- $47,196
- Annual debt service
- $65,865
- Annual cash flow
- -$18,669
- Cash on cash return
- -6.8%
- Down payment
- $275,000
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
- 2,083 sqft
- Lot size
- 7,000 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 1
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247271830
About this property
Three homes on one North Hollywood lot offer a little more room to imagine what’s possible. At 11430 Califa St, the triplex sits on approximately 7,000 sq. ft. and includes two 2-bedroom, 1-bath units and a 1-bedroom, 1-bath unit, with approximately 2,083 sq. ft. of total living space. It’s a compelling opportunity for an investor or a buyer who’d like to live in one home and rent the others, with the potential for all three units to be delivered empty—reach out for details. And there’s plenty to enjoy beyond the property: walk over to In-N-Out, head to nearby NoHo West for shopping, dinner, or a movie, and explore the restaurants and theaters of the NoHo Arts District.
Location
11430 Califa Street
North Hollywood, Los Angeles, CA, 91601