Deal numbers
- Est. cap rate
- 6.7%
- Assumed rent, all units
- $6,660/mo
- Units
- 3
- Price per unit
- $200,000
- Est. annual NOI
- $39,960
- 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
- $75,924
- Operating expenses
- $37,962
- Net operating income
- $37,962
- Annual debt service
- $35,926
- Annual cash flow
- $2,036
- Cash on cash return
- 1.4%
- Down payment
- $150,000
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
- 1,536 sqft
- Lot size
- 4,354 sqft
- Year built
- 1909
- Stories
- 2
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 503
- MLS #
- 225763015
About this property
Isabel sits in the community of Mount Washington!! This triplex has been partially renovated. This property features upper and lower living spaces which capture sweeping views of Downtown LA, Elysian Park, and breathtaking sunsets. Double pane windows allow light to stream through the space. Both buildings offer unparalleled city views and are the perfect blend of loft vibes wrapped in a warm aesthetic.
Location
315 Isabel Street
Los Angeles, Los Angeles, CA, 90065