
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $5,480/mo
- Units
- 2
- Price per unit
- $749,500
- Est. annual NOI
- $32,880
- 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
- $62,472
- Operating expenses
- $31,236
- Net operating income
- $31,236
- Annual debt service
- $89,756
- Annual cash flow
- -$58,520
- Cash on cash return
- -15.6%
- Down payment
- $374,750
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
- Duplex
- Bedrooms
- 4
- Bathrooms
- 3
- Building size
- 2,160 sqft
- Lot size
- 10,022 sqft
- Year built
- 1962
- Stories
- 2
- Garage spaces
- 2
- Style
- Mediterranean
- Heating
- Wall Furnace,Central
- Cooling
- Central Air,Wall/Window Unit(s)
- Pool
- In Ground,Private,Gunite
- View
- Mountain(s),Neighborhood,Hills
- Status
- Active
- Days on market
- 6
- MLS #
- 248325931
About this property
Two Homes - One Exceptional Investment! A Rare Offering with Incredible Income and Development Potential! Discover the possibilities of this distinctive property featuring two separate residences situated on an expansive 10,000+ square-foot LAR3-zoned lot. Whether you're seeking a multi-generational living arrangement, an opportunity to reside in one home while generating rental income from the other, or an investment with future development potential, this property offers exceptional versatility. The main residence showcases beautiful architectural character, featuring 3 bedrooms, 2 bathrooms, and a spacious den ideal for a home office, media room, or additional living space. A gracefully curved staircase adds a touch of timeless elegance, leading to the private primary suite and an adjoining bonus room offering picturesque views of the surrounding mountains. Central air conditioning and heating provide year-round comfort. Privately situated toward the rear of the property, the second residence offers 1 bedroom, 1 bathroom, and window air conditioning, creating an excellent opportunity for rental income, extended family accommodations, or a private guest retreat. The generously sized grounds feature an in-ground swimming pool, abundant outdoor space, and ample parking, providing flexibility for entertaining, recreation, and future possibilities. For the visionary investor or developer, the property's LAR3 zoning presents exciting potential for additional residential units or redevelopment, subject to city approvals and verification of applicable zoning and building requirements. Two residences. One extraordinary property. A wealth of possibilities! Don't miss this opportunity to unlock the full potential of this versatile real estate offering.
Location
10260 Tujunga Canyon
Tujunga, Los Angeles, CA, 91042