
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,630/mo
- Units
- 3
- Price per unit
- $342,000
- 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
- $61,434
- Annual cash flow
- -$23,643
- Cash on cash return
- -9.2%
- Down payment
- $256,500
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
- 5
- Bathrooms
- 3
- Building size
- 2,180 sqft
- Lot size
- 14,810 sqft
- Year built
- 1980
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Central Air
- Pool
- None
- View
- Bluff,Lake,Hills
- Status
- Active
- Days on market
- 213
- MLS #
- 236555106
About this property
Exceptional Triplex Investment Opportunity Looking for a Smart Investment! This well-kept triplex is an ideal choice for prospective owners eager to generate rental income! Each unit offers: Two generous bedrooms, 1 bathroom. Separate single-car garage with laundry connections. Expansive private yards for relaxation and recreation. Central heating and air conditioning. Built to resemble single-family homes for a more homely atmosphere. Situated near the lake and Park, this property attracts tenants seeking tranquility with easy access to nature. Two units are currently leased, with one available for viewing Ready to be leased for instant revenue!
Location
33115 Evergreen Sreet
Lake Elsinore, Riverside, CA, 92530