Deal numbers
- Est. cap rate
- 5.1%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $212,475
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $50,890
- Annual cash flow
- -$9,850
- Cash on cash return
- -4.6%
- Down payment
- $212,475
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
- 2,836 sqft
- Lot size
- 5,401 sqft
- Year built
- 1926
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 210
- MLS #
- 239347231
About this property
Excellent investment opportunity in the heart of Mid Los Angeles. Conveniently located near Slauson and Compton blvd. Neighborhood is a close knit community. Property is surrounded by residential neighborhoods, yet conveniently close enough to commercial areas for all your service and restaurant needs. Property needs minimal cosmetic care from thr outside. Interior is structrually well taken care of. Minor TLC. Owner is highly motivated to sell. Submit your offers! Property will be delivered vacant.
Location
1423 E 52nd
Los Angeles, Los Angeles, CA, 90011