Deal numbers
- Est. cap rate
- 5.1%
- Assumed rent, all units
- $8,000/mo
- Units
- 4
- Price per unit
- $237,500
- Est. annual NOI
- $48,000
- 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
- $91,200
- Operating expenses
- $45,600
- Net operating income
- $45,600
- Annual debt service
- $56,883
- Annual cash flow
- -$11,283
- Cash on cash return
- -4.8%
- Down payment
- $237,500
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
- 3,500 sqft
- Lot size
- 10,713 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 135
- MLS #
- 241505357
About this property
Well-located 4-unit income property featuring a two-story layout with approximately 3,500 sq ft of building area. Strong investment opportunity with four separate units, including one renovated unit, carport parking, and convenient access to the Interstate 10, shopping, dining, and regional employment centers. Ideal for investors seeking rental income potential, value-add upside, or long-term portfolio growth. Buyer to verify all information, unit mix, rents, and condition.
Location
1011 W 8th
Pomona, Los Angeles, CA, 91766