
Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $8,680/mo
- Units
- 4
- Price per unit
- $262,250
- Est. annual NOI
- $52,080
- 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
- $98,952
- Operating expenses
- $49,476
- Net operating income
- $49,476
- Annual debt service
- $62,811
- Annual cash flow
- -$13,335
- Cash on cash return
- -5.1%
- Down payment
- $262,250
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,175 sqft
- Lot size
- 4,318 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 1
- Style
- Spanish
- Pool
- None
- Status
- Active
- Days on market
- 230
- MLS #
- 235152716
About this property
Charming 1920s Quadruplex in Prime Los Angeles Location – 559 S Coronado St This classic 1922-built quadruplex offers a rare investment opportunity in the heart of Los Angeles. With 3,175 sq ft of living space across four spacious units, each featuring 1 bedroom and 1 bathroom, this property blends vintage charm with income-generating potential. Property Highlights: Address: 559 S Coronado St, Los Angeles, CA 90057 Units: 4 (1 bed / 1 bath each) Total Living Area: 3,175 sq ft Lot Size: 4,318 sq ft Zoning: LAR4 – ideal for multifamily development or long-term hold Located near MacArthur Park and Koreatown, this centrally positioned property offers easy access to DTLA, public transit, and a vibrant mix of dining and shopping. Whether you're an investor looking to expand your portfolio or a buyer seeking a live-in income property, this quadruplex delivers flexibility and upside.
Location
559 S Coronado
Los Angeles, Los Angeles, CA, 90057