Deal numbers
- Est. cap rate
- 0.7%
- Assumed rent, all units
- $5,850/mo
- Units
- 3
- Price per unit
- $1,633,333
- Est. annual NOI
- $35,100
- 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
- $66,690
- Operating expenses
- $33,345
- Net operating income
- $33,345
- Annual debt service
- $293,398
- Annual cash flow
- -$260,053
- Cash on cash return
- -21.2%
- Down payment
- $1,225,000
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
- 4,302 sqft
- Lot size
- 22,128 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 0
- Pool
- Private
- Status
- Active
- Days on market
- 48
- MLS #
- 237491810
About this property
Rare multi-family investment opportunity in Cudahy consisting of a triplex building sold together with the adjacent 13-unit apartment building(APN 6226-017-027) for a total of 16 units (5218-5230 1/2 Live Oak).Living Square Footage totaling over 14,917 Square Feet and Lot's totaling 60,648 Square Feet. Properties are located on separate parcels and offered as a package sale only. Strong rental market with convenient access to freeways, employment centers, retail, and public transportation. Ideal for investors seeking scale, stable income, and long-term upside in a high-demand infill location. Buyer to verify all information.
Location
5218 Live Oak
Cudahy, Los Angeles, CA, 90201