
Deal numbers
- Est. cap rate
- 1.1%
- Assumed rent, all units
- $9,990/mo
- Units
- 3
- Price per unit
- $1,750,000
- Est. annual NOI
- $59,940
- 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
- $113,886
- Operating expenses
- $56,943
- Net operating income
- $56,943
- Annual debt service
- $314,355
- Annual cash flow
- -$257,412
- Cash on cash return
- -19.6%
- Down payment
- $1,312,500
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
- 5,821 sqft
- Lot size
- 11,816 sqft
- Year built
- 1937
- Stories
- 2
- Garage spaces
- 6
- Heating
- Central
- Cooling
- Central Air,Ductless
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247531704
About this property
8620 Holloway Drive presents an exceptionally rare development opportunity in the heart of West Hollywood, ideally positioned between iconic Sunset Boulevard and Santa Monica Boulevard. Situated on an oversized approximately 11,816 square foot lot, the property offers a combination of scale, location, views, and development potential that is increasingly difficult to find in this highly desirable area. The property is currently configured as a triplex with a front duplex and separate rear residence, along with a six car garage and additional carport parking, providing flexibility for an investor, owner user, or developer while plans for the future are considered. Zoned for multi unit residential development, the expansive parcel offers an incredible canvas for a luxury multifamily or design focused residential project that can take advantage of the property’s elevation and impressive surrounding views. The location is equally compelling, tucked into one of West Hollywood’s most sought after residential pockets while remaining just moments from the energy and amenities of both Sunset Boulevard and Santa Monica Boulevard. World class dining, nightlife, shopping, fitness, entertainment, and everyday conveniences are all within close proximity, creating an exceptional urban lifestyle setting. With its oversized lot, existing triplex configuration, substantial parking, strong development potential, impressive views, and irreplaceable location
Location
8620 Holloway Drive
West Hollywood, Los Angeles, CA, 90069