
Deal numbers
- Est. cap rate
- 5.9%
- Assumed rent, all units
- $11,240/mo
- Units
- 4
- Price per unit
- $287,250
- Est. annual NOI
- $67,440
- 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
- $128,136
- Operating expenses
- $64,068
- Net operating income
- $64,068
- Annual debt service
- $68,799
- Annual cash flow
- -$4,731
- Cash on cash return
- -1.6%
- Down payment
- $287,250
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 2,016 sqft
- Lot size
- 10,503 sqft
- Year built
- 1953
- Stories
- 1
- Garage spaces
- 4
- Heating
- Wall Furnace
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 20
- MLS #
- 247689570
About this property
BACK ON THE MARKET!!!!! Incredible investment and development opportunity in the heart of Granada Hills! Two duplexes totaling four 1-bedroom, 1-bath units sit on an expansive 10,500+ sq. ft. lot and include two detached two-car garages. The property offers tremendous potential for an investor or developer looking to capitalize on the generous lot size and existing improvements. The two existing garage structures may provide an opportunity to explore the addition of two units, potentially creating a six-unit configuration. Buyer to independently verify all development potential, zoning, permits, and requirements with the appropriate agencies. Recent improvements include upgraded electrical systems and new panels brought up to current code and the exterior was updated with new wood/Tyvek and painted in 2022. Three of the four units feature waterproof faux-wood laminate flooring and freshly painted interiors. Located within walking distance to grocery stores, restaurants, shopping, and everyday conveniences, this property offers a rare combination of a substantial lot, four existing units, significant garage space, and future development possibilities in a desirable Granada Hills location. An opportunity worth exploring for investors and developers looking for their next value-add project.
Location
17615 Kingsbury
Granada Hills, Los Angeles, CA, 91344