← Back to listings
$799,000
9544 Compton
Los Angeles, Los Angeles, 90002
Quadruplex · 4 units
Active · 191 days on market
Deal numbers
- Est. cap rate
- 5.3%
- Assumed rent, all units
- $7,120/mo
- Units
- 4
- Price per unit
- $199,750
- Est. annual NOI
- $42,720
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $81,168
- Operating expenses
- $40,584
- Net operating income
- $40,584
- Annual debt service
- $47,842
- Annual cash flow
- -$7,258
- Cash on cash return
- -3.6%
- Down payment
- $199,750
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
- 2,804 sqft
- Lot size
- 3,465 sqft
- Year built
- 1951
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 191
- MLS #
- 240299681
About this property
Great four-unit investment opportunity, including two bedrooms, one bathroom each and with their own electric and gas meter per unit, please call Agent for more information.
Location
9544 Compton
Los Angeles, Los Angeles, CA, 90002