Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $6,880/mo
- Units
- 4
- Price per unit
- $199,750
- Est. annual NOI
- $41,280
- 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
- $78,432
- Operating expenses
- $39,216
- Net operating income
- $39,216
- Annual debt service
- $47,842
- Annual cash flow
- -$8,626
- Cash on cash return
- -4.3%
- 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
- 2,556 sqft
- Lot size
- 6,354 sqft
- Year built
- 1933
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 190
- MLS #
- 240344034
About this property
Four units located at 343 W 77th St Los Angeles, CA. Please don't disturb the tenants... two units are one bedroom/one bathroom per unit, one unit is a single and one unit is three bedrooms/one bathroom, please call the Agent for more information, separate gas and electric meter for each unit.
Location
343 W 77th Street
Los Angeles, Los Angeles, CA, 90003