Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $9,920/mo
- Units
- 4
- Price per unit
- $343,750
- Est. annual NOI
- $59,520
- 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
- $113,088
- Operating expenses
- $56,544
- Net operating income
- $56,544
- Annual debt service
- $82,331
- Annual cash flow
- -$25,787
- Cash on cash return
- -7.5%
- Down payment
- $343,750
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
- 8
- Building size
- 3,524 sqft
- Lot size
- 7,498 sqft
- Year built
- 1896
- Stories
- 2
- Garage spaces
- 1
- Style
- Craftsman
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 197
- MLS #
- 239195992
About this property
Property shows on tax records as Quad and is being use as a total of 8 units. 4 separate units with their own entrance and 4 bedrooms with access through the lobby on the front of the house. The four upstairs units are sharing a separate shower/tub room and completely separate toilet room. The property is in need of some TLC.
Location
1037 S Bonnie Brae
Los Angeles, Los Angeles, CA, 90006