← Back to listings
$1,300,000
18001 ATINA Street
Rowland Heights, Los Angeles, 91748
Triplex · 3 units
Active · 139 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $8,760/mo
- Units
- 3
- Price per unit
- $433,333
- Est. annual NOI
- $52,560
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $99,864
- Operating expenses
- $49,932
- Net operating income
- $49,932
- Annual debt service
- $77,840
- Annual cash flow
- -$27,908
- Cash on cash return
- -8.6%
- Down payment
- $325,000
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
- 8
- Bathrooms
- 3
- Building size
- 2,173 sqft
- Lot size
- 11,949 sqft
- Year built
- 1959
- Stories
- 2
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 139
- MLS #
- 238738986
About this property
INVESTOR OPPORTUNITY THIS IS A SINGLE FAMILY RESIDENTIAL WHICH CONSIST OF 3BDR 1BATH SELLER, ADDED A 2 FLOOR 4 BEDROOM 1 BATH AND THE GARAGE WAS CONVERTED TO A SINGLE. THE 3 BEDROOM AND THE SIGLE, THE 4TH BEDROOM ARE RENTED,
Location
18001 ATINA Street
Rowland Heights, Los Angeles, CA, 91748