Deal numbers
- Est. cap rate
- 6.3%
- Assumed rent, all units
- $6,900/mo
- Units
- 3
- Price per unit
- $218,333
- Est. annual NOI
- $41,400
- 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
- $78,660
- Operating expenses
- $39,330
- Net operating income
- $39,330
- Annual debt service
- $39,220
- Annual cash flow
- $110
- Cash on cash return
- 0.1%
- Down payment
- $163,750
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
- 6
- Bathrooms
- 4
- Building size
- 1,320 sqft
- Lot size
- 4,793 sqft
- Year built
- 1919
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 353
- MLS #
- 232720879
About this property
Discover the potential of this versatile income-generating opportunity. Fantastic multi-unit investment opportunity featuring two tenant-occupied front units generating steady cash flow, plus a vacant detached 2 bedroom ADU. Situated on a spacious R2 lot, there’s plenty of room to expand, customize, or build to suit your needs. Come with a vision and see the countless opportunities to expand the home’s functionality. Situated in a desirable location, this property is close to shopping, dining, schools, and major freeways, making it ideal for both homeowners and investors. Don’t miss this opportunity to own this value-add home with built-in income potential.
Location
2749 Live Oak Street
Huntington Park, Los Angeles, CA, 90255