Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $8,400/mo
- Units
- 3
- Price per unit
- $450,000
- Est. annual NOI
- $50,400
- 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
- $95,760
- Operating expenses
- $47,880
- Net operating income
- $47,880
- Annual debt service
- $80,834
- Annual cash flow
- -$32,954
- Cash on cash return
- -9.8%
- Down payment
- $337,500
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
- 2,384 sqft
- Lot size
- 6,721 sqft
- Year built
- 1910
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 203
- MLS #
- 239781074
About this property
Rare investment opportunity in San Dimas! This unique property includes two parcels: 436 W 2nd St (duplex with Units A & B) and 440 W 2nd St (separate single-family home) offering strong income potential and flexibility. Ideal for investors or owner-users looking to live in one unit and rent the others. Conveniently located near shopping, dining, parks, and freeway access in a desirable San Gabriel Valley neighborhood.
Location
440 W 2nd Street
San Dimas, Los Angeles, CA, 91773