
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $7,650/mo
- Units
- 3
- Price per unit
- $633,000
- Est. annual NOI
- $45,900
- 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
- $87,210
- Operating expenses
- $43,605
- Net operating income
- $43,605
- Annual debt service
- $113,707
- Annual cash flow
- -$70,102
- Cash on cash return
- -14.8%
- Down payment
- $474,750
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,881 sqft
- Lot size
- 6,100 sqft
- Year built
- 1949
- Stories
- 2
- Garage spaces
- 0
- Style
- Mid Century Modern,Contemporary,Custom Built,Bungalow,Mediterranean
- Heating
- Solar,Ductless,Zoned,Central
- Cooling
- Gas,Dual,Electric,Central Air,Zoned,High Efficiency,ENERGY STAR Qualified Equipment
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 37
- MLS #
- 248965335
About this property
3 UNITS. 3 ADDRESSES. 1 LOT. ENCINO. Three separate residences with private entrances on one 6,110 sq. ft. lot. 17660 Martha St offers 2 bedrooms and 1 bathroom in approximately 1,068 sq. ft. 17658 Martha St offers 1 bedroom and 1 bathroom in approximately 563 sq. ft. 5606 White Oak Ave is a detached 2025 rear unit with 2 bedrooms, 2 bathrooms, and approximately 1,250 sq. ft., plus paid-off solar. All fully furnished. Utilities separate except water. Driveway parking plus a carport for the rear unit. Ideal for investment, multigenerational, or owner-user use in central Encino. Lot split application pending with the City; buyer to verify.
Location
17660 Martha
Los Angeles, Los Angeles, CA, 91316