Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,460/mo
- Units
- 3
- Price per unit
- $333,330
- Est. annual NOI
- $32,760
- 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
- $62,244
- Operating expenses
- $31,122
- Net operating income
- $31,122
- Annual debt service
- $59,877
- Annual cash flow
- -$28,755
- Cash on cash return
- -11.5%
- Down payment
- $249,998
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
- 2,036 sqft
- Lot size
- 5,354 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 178
- MLS #
- 239329046
About this property
Spacious Triplex Offering Over 2,000 Sq. Ft. of Living Space • Front unit features 2 bedrooms and 1 bathrooms • Middle unit offers 1 bedroom and 1 bathroom • Rear unit includes 1 bedroom and 1 bathroom Property is conveniently located near schools, shopping, and local amenities. Great investment opportunity with strong rental potential.
Location
1254 S Mcbride
Los Angeles, Los Angeles, CA, 90022