Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $5,430/mo
- Units
- 3
- Price per unit
- $276,333
- Est. annual NOI
- $32,580
- 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
- $61,902
- Operating expenses
- $30,951
- Net operating income
- $30,951
- Annual debt service
- $49,638
- Annual cash flow
- -$18,687
- Cash on cash return
- -9.0%
- Down payment
- $207,250
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
- 1,992 sqft
- Lot size
- 7,124 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 240208388
About this property
Charming Triplex in a desirable area of Los Angeles. Front unit features 2bed/1bath with front gardening area in the front yard. The other two units are 1 bed/2 bath each with plenty of grass area with bushes and trees. Roof was replaced in all three units and exterior paint in 2022. Plenty of rear parking spaces with alley access. Great investment! Conveniently located minutes away from major freeways and shopping. Don't miss out on this incredible investment.
Location
3817 Drysdale
Los Angeles, Los Angeles, CA, 90032