← Back to listings
$1,199,000
16619 S Denver Avenue S
Gardena, Los Angeles, 90248
Quadruplex · 4 units
Active · 1463 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $7,960/mo
- Units
- 4
- Price per unit
- $299,750
- Est. annual NOI
- $47,760
- 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
- $90,744
- Operating expenses
- $45,372
- Net operating income
- $45,372
- Annual debt service
- $71,793
- Annual cash flow
- -$26,421
- Cash on cash return
- -8.8%
- Down payment
- $299,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,048 sqft
- Lot size
- 5,046 sqft
- Year built
- 1965
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 1463
- MLS #
- 171271795
About this property
NEW INCREASED RENTS ...4 Units (1) Townhouse Style Unit with 2 bedrooms, 1 1/2 Baths and Private Back Yard! Perfect for Owner Occupied. (3) 1 bedroom 1 Bath Units... 4 Enclosed Attached Garages With additional off street parking.
Location
16619 S Denver Avenue S
Gardena, Los Angeles, CA, 90248