Deal numbers
- Est. cap rate
- 1.5%
- Assumed rent, all units
- $7,280/mo
- Units
- 4
- Price per unit
- $749,972
- Est. annual NOI
- $43,680
- 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
- $82,992
- Operating expenses
- $41,496
- Net operating income
- $41,496
- Annual debt service
- $179,625
- Annual cash flow
- -$138,129
- Cash on cash return
- -18.4%
- Down payment
- $749,972
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
- 9,000 sqft
- Lot size
- 5,845 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 150
- MLS #
- 242063816
About this property
4 Units 2026 Built. Brand new construction!! These stunning townhomes consist of spacious 5 Bed 5 Bath All of them are fully equipped with in unit laundry, stainless steel appliances, Central A/C, individual water, electric and gas meters, and uncovered parking spaces. Located just around the corner from the 10 fwy, these units provide convenient access to shops, restaurants and amenities such as the USC Medical Center, Keck Hospital, Gold Line Soto station and everything else that Downtown Los Angeles has to offer. Call me to schedule a showing!
Location
2843 Folsom
Los Angeles, Los Angeles, CA, 90033