
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $15,400/mo
- Units
- 4
- Price per unit
- $868,750
- Est. annual NOI
- $92,400
- 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
- $175,560
- Operating expenses
- $87,780
- Net operating income
- $87,780
- Annual debt service
- $208,073
- Annual cash flow
- -$120,293
- Cash on cash return
- -13.8%
- Down payment
- $868,750
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
- Quadruplex
- Bedrooms
- 16
- Bathrooms
- 12
- Building size
- 6,400 sqft
- Lot size
- 26,389 sqft
- Year built
- 1946
- Stories
- 1
- Garage spaces
- 2
- Style
- Traditional,Modern
- Heating
- Solar,Central
- Cooling
- Central Air,ENERGY STAR Qualified Equipment
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 13
- MLS #
- 248008880
About this property
SPRAWLING SINGLE-STORY, FOUR-RESIDENCE, BRAND-NEW GATED COMPOUND | APPROX. 6,400 SF | 16 BEDROOMS | 12 BATHROOMS NEW-CONCEPT OPEN FLOOR PLAN: Rarely does new construction offer this combination of scale, accessibility, privacy, and versatility on one substantial parcel. This state-of-the-art property showcases soaring ceilings, expansive open floor plans, 10-foot ceilings, open chef's kitchens with white cabinetry, enhanced sound insulation, accessibility features, fire sprinklers, solar installations, and upgraded appliances. Thoughtfully designed for modern living with quality construction throughout. - FOUR DISTINCT RESIDENCES: 16360 Parthenia Street (MAIN RESIDENCE): Approx. 2,000 SF, 5 bedrooms, 3 bathrooms. 16358 Parthenia Street (SB 9 RESIDENCE): Approx. 2,000 SF, 5 bedrooms, 5 bathrooms, gorgeous vaulted ceilings, and a split-bedroom layout. 16356 Parthenia Street (ADU #1): Approx. 1,200 SF, 3 bedrooms, 2 bathrooms. 16353 Bryant Street (ADU #2): Approx. 1,200 SF, 3 bedrooms, 2 bathrooms. ENDLESS POSSIBILITIES: Exceptional flexibility for multigenerational and extended-family living, owner-occupancy with rental income, investment purposes, or other residential uses permitted by applicable laws and regulations, including potential rehabilitation, assisted living, elderly care, or sober living applications, subject to applicable zoning, licensing, and regulatory approvals. MODERN & ACCESSIBLE LIVING: All single-story, extra-wide doorways & hallways, wheelchair-accessible bathrooms, washer & dryer in each home. New construction includes fire-sprinkler systems throughout. QUALITY CONSTRUCTION & UPGRADES: Enhanced insulation incorporated into ceilings, attics, joists, rafters, and interior walls. Solar on both ADUs. Modern finishes, refrigerators included. Open kitchen spaces, separate state-of-the-art split-unit air-conditioning systems, and separate meters further enhance convenience and functionality. FULLY LANDSCAPED AND TURN KEY. AMPLE PARKING. FOUR HOMES. ONE REMARKABLE PROPERTY: New construction featuring four separate residences Desirable street-to-street access enhances the property's functionality, privacy & separation between residences. Centrally located in the heart of the San Fernando Valley- convenient to 405 FRWY. A rare residential concept offering an exceptional combination of scale, accessibility, versatility, and opportunity—thoughtfully designed for modern living, care, and generational preservation.
Location
16360 Parthenia
North Hills, Los Angeles, CA, 91343