Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $5,490/mo
- Units
- 3
- Price per unit
- $233,333
- Est. annual NOI
- $32,940
- 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
- $62,586
- Operating expenses
- $31,293
- Net operating income
- $31,293
- Annual debt service
- $41,914
- Annual cash flow
- -$10,621
- Cash on cash return
- -6.1%
- Down payment
- $175,000
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
- 1,400 sqft
- Lot size
- 4,939 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 241703744
About this property
STANDARD SALE...don't missed this great opportunity to own 3 units plus attached 2 cars garage and enough space for 3 more cars, just minutes from SoFi stadium this property has a great location close to shops, schools, parks located. all units are 1 bedroom and 1 bathroom one unit is vacant ready to move-in This 3Plex is perfect for first time buyer or Investor. It won't take long...
Location
7819 S Hoover
Los Angeles, Los Angeles, CA, 90044