Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $7,280/mo
- Units
- 4
- Price per unit
- $262,500
- Est. annual NOI
- $43,680
- 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
- $82,992
- Operating expenses
- $41,496
- Net operating income
- $41,496
- Annual debt service
- $62,871
- Annual cash flow
- -$21,375
- Cash on cash return
- -8.1%
- Down payment
- $262,500
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
- 4
- Building size
- 2,553 sqft
- Lot size
- 5,018 sqft
- Year built
- 1952
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 245052245
About this property
Amazing Multi-Family Investment Opportunity! This Rare And Highly Lucrative 4-unit Residential Property, Offering The Perfect Balance Of Immediate Cash Flow And Long-Term Appreciation. New Exterior Paint and New Flooring in All Units. The Property Has Two Laundry Rooms And Three Back Units, Each With Its Own One-Car Garage. The Front Home Has Gated Parking! Centrally Located Near DTLA, USC, Metro Lines, and 5, 710, and 60 Fwy. Close To Local Shopping, Dining, And Parks! Don't Miss Out On This Incredible Income-Producing Asset.
Location
5111 Boswell
Los Angeles, Los Angeles, CA, 90022