
Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $8,960/mo
- Units
- 4
- Price per unit
- $324,750
- Est. annual NOI
- $53,760
- 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
- $102,144
- Operating expenses
- $51,072
- Net operating income
- $51,072
- Annual debt service
- $77,781
- Annual cash flow
- -$26,709
- Cash on cash return
- -8.2%
- Down payment
- $324,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 5,137 sqft
- Lot size
- 5,894 sqft
- Year built
- 1966
- Stories
- 2
- Garage spaces
- 6
- Pool
- None
- Status
- Active
- Days on market
- 24
- MLS #
- 241426641
About this property
Excellent investment opportunity in the highly desirable city of Inglewood! This 4-unit property offers strong income potential with one unit currently vacant, making it ideal for an owner-occupant or investor looking to maximize returns. Unit #1 is a spacious 4-bedroom, 2-bath unit and is projected at $3,400/month in the pro forma, presenting immediate upside. This unit is perfect for buyers utilizing owner-occupied financing while generating rental income from the remaining units. The property also features 5 garages, including a front garage with excellent ADU conversion potential (buyer to verify), creating an opportunity for additional income. With its prime location near major freeways, shopping, and entertainment, this property offers both current income and future growth potential.
Location
719 E 65th
Inglewood, Los Angeles, CA, 90302