← Back to listings
$684,000
1352 W 60th
Los Angeles, Los Angeles, 90044
Triplex · 3 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 4.8%
- Assumed rent, all units
- $5,490/mo
- Units
- 3
- Price per unit
- $228,000
- Est. annual NOI
- $32,940
- 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
- $62,586
- Operating expenses
- $31,293
- Net operating income
- $31,293
- Annual debt service
- $40,956
- Annual cash flow
- -$9,663
- Cash on cash return
- -5.7%
- Down payment
- $171,000
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
- Bathrooms
- 3
- Building size
- 1,386 sqft
- Lot size
- 6,434 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 1
- MLS #
- 240687774
About this property
*Subject to Interior Inspection. Buyer to do due diligence for schools. Three-unit Triplex offering potential for investors or owner-users seeking Multi-unit Property.
Location
1352 W 60th
Los Angeles, Los Angeles, CA, 90044