
Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $5,700/mo
- Units
- 3
- Price per unit
- $275,000
- Est. annual NOI
- $34,200
- 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
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $49,399
- Annual cash flow
- -$16,909
- Cash on cash return
- -8.2%
- Down payment
- $206,250
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
- 2,028 sqft
- Lot size
- 10,990 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 3
- Style
- Cottage
- Heating
- Ductless
- Cooling
- Wall/Window Unit(s),Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 177
- MLS #
- 240478989
About this property
Imagine if you had the opportunity to purchase a great investment property that could be made even better. Well, imagine no longer and take a minute to check out this listing in Lynwood. This tri-plex offers two completely renovated units on annual leases with one unrenovated unit on a month-to-month lease. Do you want or need to live in one of the units? You have that option. Do you want to renovate the last unit and increase the rent to market? You could do that instead. But wait...there's more opportunity to improve this property. There are three garages on the property. Could they be converted into an ADU? Contact an ADU specialist and find how to get that done. Would you rather use the almost 11,000 square foot lot to build an ADU unit or two? Contact an ADU specialist and find out how to get that done. So, are you ready to check out this great opportunity? Let's talk soon.
Location
3218 Euclid
Lynwood, Los Angeles, CA, 90262