← Back to listings
$1,398,000
1500 Allison
Los Angeles, Los Angeles, 90026
Triplex · 3 units
Active · 52 days on market
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $6,930/mo
- Units
- 3
- Price per unit
- $466,000
- Est. annual NOI
- $41,580
- 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
- $79,002
- Operating expenses
- $39,501
- Net operating income
- $39,501
- Annual debt service
- $83,708
- Annual cash flow
- -$44,207
- Cash on cash return
- -12.6%
- Down payment
- $349,500
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
- 1,600 sqft
- Lot size
- 2,722 sqft
- Year built
- 1900
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 52
- MLS #
- 234800591
About this property
SELLER MOTIVATED !!!
Location
1500 Allison
Los Angeles, Los Angeles, CA, 90026