Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $6,630/mo
- Units
- 3
- Price per unit
- $383,333
- Est. annual NOI
- $39,780
- 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
- $75,582
- Operating expenses
- $37,791
- Net operating income
- $37,791
- Annual debt service
- $68,859
- Annual cash flow
- -$31,068
- Cash on cash return
- -10.8%
- Down payment
- $287,500
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
- 2,703 sqft
- Lot size
- 9,867 sqft
- Year built
- 1960
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 517
- MLS #
- 227171344
About this property
This triplex offers a total of 2,703 square feet of living space, each with its own address, situated on a massive lot of over 9,867 square feet. The property consists of multiple rental units generating strong monthly income, great for investors seeking long-term returns. Each unit has a garage for parking and storage. All units are occupied with reliable income. Situated in a desirable Whittier neighborhood, this property is conveniently located near schools, shopping centers, and major freeways, ensuring easy access to all that the area has to offer.
Location
12718 Shreve Road
Whittier, Los Angeles, CA, 90602