Est. cap rate

3.6%

Assumed rent, all units

$7,760/mo

Units

4

Price per unit

$325,000

Est. annual NOI

$46,560

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.

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

2,483 sqft

Lot size

7,280 sqft

Year built

1948

Stories

2

Garage spaces

2

Heating

Wall Furnace

Cooling

None

Pool

None

View

None

Status

Active

Days on market

66

MLS #

237632243

About this property

Strategically located in South Los Angeles, this multi-family asset is just minutes from major landmarks including the Los Angeles Memorial Coliseum, various museums, and the urban core of Downtown Los Angeles. This property is ideal for an investor or an owner-occupant who wishes to live in one unit while generating cash flow from the others. The property features four units, including three 1-bedroom/1-bathroom units and one larger 3-bedroom/2-bathroom unit. All units are equipped with gas dryer hookups and inside laundry facilities. The property includes multiple entrances for each unit, with a dedicated back entrance for garage and parking access. Offers easy access to the 110, 10, and 105 freeways, as well as nearby hubs like Culver City and Inglewood.

Location

2000 W 54th

Los Angeles, Los Angeles, CA, 90062