← Back to listings
Triplex at 4109 Berenice Place
$1,399,000
4109 Berenice Place
Los Angeles, Los Angeles, 90031
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.2%
Assumed rent, all units
$5,160/mo
Units
3
Price per unit
$466,333
Est. annual NOI
$30,960
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.

5.0%
50%
25%
7.00%
Effective gross income
$58,824
Operating expenses
$29,412
Net operating income
$29,412
Annual debt service
$83,768
Annual cash flow
-$54,356
Cash on cash return
-15.5%
Down payment
$349,750

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
Lot size
6,875 sqft
Year built
1910
Stories
2
Garage spaces
2
Pool
None
View
City Lights,See Remarks,Hills,Panoramic
Status
Active
Days on market
1
MLS #
249247755

About this property

RARE HILLSIDE INVESTMENT OPPORTUNITY IN NORTHEAST LOS ANGELES! Discover a unique property featuring three residential units situated on one expansive parcel with two street access points: 4109 Berenice Place, 4202 Latona Avenue and 4202 1/2 Latona Avenue.Perched above the city, the main residence at 4109 Berenice Place, built in 2019, offers approximately 1,275 square feet of living space with 3 bedrooms, 2 bathrooms, and a 2-car garage. Enjoy sweeping views of Northeast Los Angeles, Elysian Valley, Downtown and beyond. Below the main residence is an additional bonus area featuring 2 bedrooms, 1 bathroom, and a private balcony with scenic views--ideal for a home office, recreation room, or flexible living space. A private terrace below offers possibilities for outdoor dining, entertaining, or a future jacuzzi retreat.Continuing down the hillside, the property connects to a charming duplex at 4202 and 4202 1/2 Latona Avenue, originally built in 1910, with convenient access from Latona Avenue.4202 Latona Avenue features approximately 750 square feet of living space including 2 bedrooms, 1 bathroom, and a private balcony showcasing beautiful views.4202 1/2 Latona Avenue offers approximately 850 square feet, 3 bedrooms, 3 bathrooms, a private entrance, and scenic neighborhood views from the bedrooms.Surrounded by mature trees and hillside greenery, the property offers a distinctive combination of privacy, outdoor living, and elevated city views. Conveniently located near Downtown Los Angeles, Pasadena, Dodger Stadium, and surrounding Northeast Los Angeles neighborhoods.ONE PARCEL. MULTIPLE LIVING SPACES. EXCEPTIONAL POSSIBILITIES. Whether you're looking for an investment property, a multigenerational living arrangement, or an opportunity to occupy one residence while generating income from the others, this hillside property offers a rare combination of flexibility, location, and potential.

Location

4109 Berenice Place

Los Angeles, Los Angeles, CA, 90031

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

4109 Berenice Pl, Los Angeles CA | Multifamily for Sale