← Back to listings
$1,499,000
1379 S Gibbs Street
Pomona, Los Angeles, 91766
Triplex · 3 units
Active · 725 days on market
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $6,000/mo
- Units
- 3
- Price per unit
- $499,667
- Est. annual NOI
- $36,000
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $68,400
- Operating expenses
- $34,200
- Net operating income
- $34,200
- Annual debt service
- $89,756
- Annual cash flow
- -$55,556
- Cash on cash return
- -14.8%
- Down payment
- $374,750
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
- Building size
- 3,360 sqft
- Lot size
- 19,858 sqft
- Year built
- 1958
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 725
- MLS #
- 205244623
About this property
Totally 3 Units on one lot. Front building has 2 units and the rear building is single unit. Investor delight!
Location
1379 S Gibbs Street
Pomona, Los Angeles, CA, 91766