← Back to listings
Quadruplex at 7019 Ramsgate Avenue
$1,299,000
7019 Ramsgate Avenue
Los Angeles, Los Angeles, 90045
Quadruplex · 4 units
Active · 306 days on market

Deal numbers

Est. cap rate
6.2%
Assumed rent, all units
$13,520/mo
Units
4
Price per unit
$324,750
Est. annual NOI
$81,120
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
$154,128
Operating expenses
$77,064
Net operating income
$77,064
Annual debt service
$77,781
Annual cash flow
-$717
Cash on cash return
-0.2%
Down payment
$324,750

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
Quadruplex
Bedrooms
4
Building size
2,460 sqft
Lot size
5,933 sqft
Year built
1950
Stories
1
Garage spaces
4
Heating
Wall Furnace
Cooling
None
Pool
None
View
None
Status
Active
Days on market
306
MLS #
237409469

About this property

Welcome to 7019-7025 Ramsgate, a charming four-unit property offering cozy and functional living spaces. Each unit features a uniform layout with a welcoming living room, a galley-style kitchen, and a dedicated eating area. A hallway with ample storage closets leads to a full bath and a comfortable bedroom. Units 7019 and 7025 have been recently updated with new flooring, modernized kitchens, and refreshed bathrooms, with unit 7025 also benefiting from new windows. Enjoy the shared back patio with a shared laundry area, convenient garage parking (one spot per unit) plus a driveway spot, and a grassy area at the front of each unit. With in-wall heaters, no HOA fees, this property offers a great blend of convenience and comfort.

Location

7019 Ramsgate Avenue

Los Angeles, Los Angeles, CA, 90045

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

7019 Ramsgate Ave, Los Angeles CA | Multifamily for Sale