Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $8,720/mo
- Units
- 4
- Price per unit
- $399,975
- Est. annual NOI
- $52,320
- 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
- $99,408
- Operating expenses
- $49,704
- Net operating income
- $49,704
- Annual debt service
- $95,798
- Annual cash flow
- -$46,094
- Cash on cash return
- -11.5%
- Down payment
- $399,975
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
- 4,950 sqft
- Lot size
- 12,997 sqft
- Year built
- 1941
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 86
- MLS #
- 239539311
About this property
BACK ON THE MARKET! This rare multi-unit property offers endless potential with a duplex, an ADU, plus an additional living quarters with its own laundry and kitchenette. Nestled on a generous 13,000 sq. ft. lot in a desirable, established neighborhood, the possibilities for passive income and cash flow are immense. Conveniently bordering both Downey, with dining, shopping, and entertainment at every corner. This property combines prime location with lucrative investment opportunities. Bring your vision and finishing touches to maximize its full potential!
Location
9324 Mandale Street
Bellflower, Los Angeles, CA, 90706