
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $10,470/mo
- Units
- 3
- Price per unit
- $866,333
- Est. annual NOI
- $62,820
- 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
- $119,358
- Operating expenses
- $59,679
- Net operating income
- $59,679
- Annual debt service
- $155,621
- Annual cash flow
- -$95,942
- Cash on cash return
- -14.8%
- Down payment
- $649,750
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
- 3,226 sqft
- Lot size
- 2,997 sqft
- Year built
- 1972
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 182
- MLS #
- 241264393
About this property
Welcome to 637 Manhattan Beach Blvd, a rare opportunity to own an ocean-view triplex just moments from the heart of Downtown Manhattan Beach. This exceptional income property features three well-designed units, including two spacious 2-bedroom, 2-bathroom residences and one 1-bedroom, 1-bathroom residence. Each unit offers the convenience of its own in-unit laundry. The property also provides ample parking with a two-car garage plus four additional covered parking spaces—an invaluable amenity in this highly desirable beach community. Whether you're looking to expand your investment portfolio, occupy one unit while generating rental income, or own a prime property in one of Southern California's most sought-after coastal neighborhoods, this triplex presents an outstanding opportunity with ocean views and unbeatable proximity to downtown Manhattan Beach's renowned dining, shopping, and beaches.
Location
637 Manhattan Beach Boulevard
Manhattan Beach, Los Angeles, CA, 90266