Deal numbers
- Est. cap rate
- 5.4%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $199,667
- Est. annual NOI
- $32,400
- 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
- $61,560
- Operating expenses
- $30,780
- Net operating income
- $30,780
- Annual debt service
- $35,866
- Annual cash flow
- -$5,086
- Cash on cash return
- -3.4%
- Down payment
- $149,750
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
- Triplex
- Bedrooms
- 4
- Bathrooms
- 3
- Building size
- 1,875 sqft
- Lot size
- 5,397 sqft
- Year built
- 1907
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 144
- MLS #
- 238271353
About this property
Great Investment opportunity. 3 unit property located in the city of Los Angeles. Live in one and rent out the others. Front unit is currently vacant and in need of some TLC. Property sold "As Is", Back 2 units are rent control with long term tenants. Centrally located, close to everything you need.
Location
860 W 54th
Los Angeles, Los Angeles, CA, 90037