Est. cap rate

4.5%

Assumed rent, all units

$15,030/mo

Units

3

Price per unit

$666,667

Est. annual NOI

$90,180

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.

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

9

Bathrooms

6

Building size

3,920 sqft

Lot size

5,491 sqft

Year built

2024

Stories

2

Garage spaces

0

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

177

MLS #

241404891

About this property

Don't miss this brand new, turnkey income-producing asset generating $7,550/month across two fully occupied units with a vacant front house offering immediate upside. Built from the ground up with all-new electrical, gas, and plumbing throughout, this three-unit property features a detached ADU and SB9 upper unit currently renting at $3,700/mo and $3,850/mo respectively — with the front house vacant and ready for an owner-occupant or to set at market rate. Located in Lakewood's desirable Lakewood Park neighborhood with easy access to the 605 and 91 freeways, this is a rare, hard-to-replicate new construction asset in one of LA County's strongest rental markets.

Location

5919 Arbor

Lakewood, Los Angeles, CA, 90713