Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $6,880/mo
- Units
- 4
- Price per unit
- $207,250
- 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
- $49,638
- Annual cash flow
- -$10,422
- Cash on cash return
- -5.0%
- Down payment
- $207,250
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 2,496 sqft
- Lot size
- 5,402 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 187
- MLS #
- 240637224
About this property
Don't miss the opportunity to be a homeowner and an investor at the same time. Four units available for sale, including three units with one bedroom/one bathroom and one unit, includes four bedrooms/one bathroom, very convenient for a buyer interested in living in one unit and renting the other three. FHA applicants are welcome. Each unit with its own gas and electric meter.
Location
5917 S Figueroa Street
Los Angeles, Los Angeles, CA, 90003