Portfolio
Tobias Ave, Panorama City, CA
Current Cap Rate (8 units): 4.5%
New Cap Rate (adding 2 units): 6.6%
Purchase Price $1,375,00 + construction cost $140,000=1,515,000
NOI $99,866
Isabel St, Los Angeles, CA
Isabel is a single-family home located in the heart of Los Angeles with approved plans to build 2 ADUs.
Projected Cap Rate: 30%
Robles Rd, Thousand Oaks, CA
Current Cap Rate (2 units): 6.5%
New Cap Rate (adding 2 units: 14%
Purchase Price $632,000 + construction cost $307,000
NOI $13,3904.28
Royal Oaks Dr, Thousand Oaks, CA
Current Cap Rate (1 unit): 3%
New Cap Rate (adding 4 units): 14%
Purchase Price $675,000 + construction cost $580,000
NOI $122,744.28
Romaine, Los Angeles, CA
Current Cap Rate (2 units): 6.5.%
New Cap Rate (adding 2 units): 9%
Purchase Price $1,026,000 + construction cost $ 95,000
NOI $101.172
Victory Blvd, Van Nuys, CA
Current Cap Rate (1 unit): 6.7%
New Cap Rate (1 unit): 14.8%
Purchase Price $210,500 + construction cost $180,000
NOI $57,924
Vanowen St, Van Nuys, CA
Current Cap Rate (1 unit): 23%
Hazeltine Ave, Van Nuys, CA
Current Cap Rate (4 units): 3.8%
New Cap rate (adding 2 units): 7.7%
Purchase Price $800,000 + construction cost $90,000
NOI $68,521.92
Cardigan Dr. Northridge. Ca. 91324
Current cap rate 8.75%
Los Feliz Dr, Thousand Oaks, CA
Los Feliz is a single-family home featuring 3 additional units
Projected Cap Rate: 28%
W. 146th St, Gardena, CA
Gardena is a new urban development projecting to build 6 townhomes.
Projected Cap Rate: 18%
Mojave, CA
Mojave inland port 30 acres of development
Gardena, CA
Gardena 14.000 squares of development 6 tri levels townhome
East LA Sadler St
Single family home. Featuring another 2 units.
Project cap rate 21%
