← Back to listings
Triplex at 3218 Euclid
$825,000
3218 Euclid
Lynwood, Los Angeles, 90262
Triplex · 3 units
Active · 177 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3218 Euclid, Lynwood CA | Multifamily for Sale