Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $8,000/mo
- Units
- 4
- Price per unit
- $275,000
- Est. annual NOI
- $48,000
- 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
- $91,200
- Operating expenses
- $45,600
- Net operating income
- $45,600
- Annual debt service
- $65,865
- Annual cash flow
- -$20,265
- Cash on cash return
- -7.4%
- Down payment
- $275,000
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
- 2,720 sqft
- Lot size
- 8,143 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Pool
- None
- Status
- Active
- Days on market
- 983
- MLS #
- 204095890
About this property
Property consists of One Single family house & Three 1 bedroom /1 bath unit , one upstairs 1 bedroom renovated .Front house has 3 bedroom/2 bath. Provided 3 garages ,2 carports and two open spaces . 1 single garage for parking and 2 sign garages used as storage.good size back yard and convenient location .3 garages,2 carport & 1 parking space. Convenient Location .
Location
3968 Arlington Avenue
Los Angeles, Los Angeles, CA, 90008