Est. cap rate

3.5%

Assumed rent, all units

$7,620/mo

Units

3

Price per unit

$433,000

Est. annual NOI

$45,720

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.

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

6

Bathrooms

3

Building size

2,474 sqft

Lot size

20,058 sqft

Year built

1951

Stories

1

Garage spaces

3

Cooling

Wall/Window Unit(s)

Pool

None

View

Neighborhood

Status

Active

Days on market

187

MLS #

240338022

About this property

Exceptional Multi-Unit Investment Opportunity! Spacious and versatile, this impressive 3-unit multi-family property offers approximately 2,474 square feet of total living space across three separate residences, making it an outstanding opportunity for investors and owner-occupants alike. Each unit features 2 bedrooms and 1 bathroom, providing comfortable and functional living spaces with privacy and flexibility for tenants or extended family living. The well-designed layout allows each residence to operate independently while maximizing the property's income-producing potential. All three units have Certificates of Occupancy, providing added peace of mind for buyers. The property can be delivered vacant, creating a unique opportunity for an owner-user, investor, or developer to immediately occupy, renovate, lease at market rents, or pursue future development plans. Situated on a generously sized lot, the property offers significant room for future expansion and development. Potential exists to add additional units or pursue new construction, subject to local zoning requirements and city approval. This makes the property particularly attractive for buyers seeking long-term growth and value appreciation. With a desirable unit mix, strong rental income potential, and exciting development possibilities, this property presents a rare opportunity to own a multi-family asset with both immediate cash flow and future upside. Buyer to independently verify all zoning regulations, development opportunities, lot usage, permitted uses, and future building potential with the appropriate local planning department. Seller is willing to contribute toward the buyer’s inspection costs with an acceptable offer.

Location

4520 Walnut Street

Baldwin Park, Los Angeles, CA, 91706