Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $8,240/mo
- Units
- 4
- Price per unit
- $262,250
- Est. annual NOI
- $49,440
- 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
- $93,936
- Operating expenses
- $46,968
- Net operating income
- $46,968
- Annual debt service
- $62,811
- Annual cash flow
- -$15,843
- Cash on cash return
- -6.0%
- Down payment
- $262,250
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
- 3,838 sqft
- Lot size
- 6,250 sqft
- Year built
- 1953
- Stories
- 2
- Garage spaces
- 4
- Style
- Traditional
- Heating
- Floor Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 83
- MLS #
- 240906501
About this property
Well-maintained two-story four-unit building with each unit featuring two bedrooms and one bathroom. Property includes a four-car garage with convenient alley access. Ideally located adjacent to Sun Valley Magnet School, withing walking distance to Home Depot, and approximately 2.5 miles from the NoHo Metro Station.
Location
7313 Bakman ave
Sun Valley, Los Angeles, CA, 91352