
Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $9,150/mo
- Units
- 3
- Price per unit
- $516,333
- Est. annual NOI
- $54,900
- 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
- $104,310
- Operating expenses
- $52,155
- Net operating income
- $52,155
- Annual debt service
- $92,750
- Annual cash flow
- -$40,595
- Cash on cash return
- -10.5%
- Down payment
- $387,250
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
- 7
- Bathrooms
- 6
- Building size
- 3,221 sqft
- Lot size
- 6,652 sqft
- Year built
- 1951
- Stories
- 2
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Dual,Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 247429495
About this property
RARE NORTHRIDGE THREE-RESIDENCE INCOME PROPERTY — 3 SEPARATE ADDRESSES + APPROX. $9,800/MONTH RENTAL INCOME. Exceptional opportunity for an investor, 1031 exchange buyer, owner-user or multi-generational household. Located at 8216, 8218 and 8220 Encino Avenue, this unique property offers three separate residences totaling 7 bedrooms, 6 bathrooms and approximately 3,221 square feet of living space. The main residence at 8218 Encino Avenue features 3 bedrooms, updated interiors, laminate wood flooring, recessed lighting, central air conditioning and a remodeled kitchen with quartz countertops, center island and stainless-steel appliances. The newer 2022-built residence at 8220 Encino Avenue offers approximately 1,196 square feet with 3 bedrooms and 3 bathrooms in a bright two-story layout featuring quartz countertops, custom cabinetry and stainless-steel appliances. The third residence at 8216 Encino Avenue offers approximately 500 square feet with 1 bedroom and 1 bathroom, providing additional rental income or flexible accommodations for extended family, guests or a home office. Currently generating approximately $9,800 per month / $117,600 annually in gross rental income. Each residence has its own address, creating excellent separation and flexibility for tenants and ownership. Additional improvements include newer roofs, dual-pane windows, central air systems, tankless water heater, recessed lighting and updated landscaping. Convenient Northridge location near shopping, dining, transportation and California State University, Northridge. Turnkey income-producing real estate with three residences on one lot — ideal for rental income, multi-generational living or an owner-user seeking to offset housing costs.
Location
8218 ENCINO Avenue
Northridge, Los Angeles, CA, 91325