Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $5,820/mo
- Units
- 3
- Price per unit
- $265,000
- Est. annual NOI
- $34,920
- 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
- $66,348
- Operating expenses
- $33,174
- Net operating income
- $33,174
- Annual debt service
- $47,602
- Annual cash flow
- -$14,428
- Cash on cash return
- -7.3%
- Down payment
- $198,750
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
- 3,060 sqft
- Lot size
- 5,368 sqft
- Year built
- 1977
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 98
- MLS #
- 241843509
About this property
Spacious triplex building now available. Each of the three units features two bedrooms and one bathroom. Units A upper-level unit will be delivered vacant. The property offers plenty of parking and is conveniently located within walking distance of schools, shopping centers, and public transportation.
Location
1722 N Wilmington
Wilmington, Los Angeles, CA, 90744