Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $7,400/mo
- Units
- 4
- Price per unit
- $221,250
- Est. annual NOI
- $44,400
- 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
- $84,360
- Operating expenses
- $42,180
- Net operating income
- $42,180
- Annual debt service
- $52,991
- Annual cash flow
- -$10,811
- Cash on cash return
- -4.9%
- Down payment
- $221,250
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
- 2,360 sqft
- Lot size
- 7,203 sqft
- Year built
- 1939
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 258
- MLS #
- 236472263
About this property
Pleased to present a fourplex in the strong rental market of Compton. The new owners will benefit from the desirable single story layout, private garden area and close proximity to retail amenities such as Target, ALDI and Home Depot. UNIT #3 WILL BE MOVING OUT ON SEPTEMBER 1ST., 2026. THIS UNIT WILL BE DELIVERED VACANT AT CLOSE OF ESCROW. Compton is an excellent rental market for apartment owners with NO MUNICIPAL RENT CONTROL. Rental demand exceeds supply, resulting in extremely low vacancy rates. The property is centrally located, giving residents convenient access to major employment centers.
Location
338 W Magnolia Street
Compton, Los Angeles, CA, 90220