Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $5,460/mo
- Units
- 3
- Price per unit
- $220,000
- Est. annual NOI
- $32,760
- 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.
- Effective gross income
- $62,244
- Operating expenses
- $31,122
- Net operating income
- $31,122
- Annual debt service
- $39,519
- Annual cash flow
- -$8,397
- Cash on cash return
- -5.1%
- Down payment
- $165,000
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
- Triplex
- Bedrooms
- 3
- Building size
- 1,541 sqft
- Lot size
- 4,827 sqft
- Year built
- 1953
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Pool
- None
- Status
- Active
- Days on market
- 643
- MLS #
- 219522800
About this property
WONDERFUL Triplex opportunity in East Los Angeles! Three 1-bedroom, 1-bath units attached. Plus 3 covered carport spaces at rear. Located just north of the 5 freeway and south of Whittier Blvd and Olympic Blvd. This investment property offers a good rental opportunity. Each unit paying $1120/mo.
Location
1347 Fraser Avenue
Los Angeles, Los Angeles, CA, 90022