Deal numbers
- Est. cap rate
- 6.0%
- Assumed rent, all units
- $9,200/mo
- Units
- 4
- Price per unit
- $231,250
- Est. annual NOI
- $55,200
- 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
- $104,880
- Operating expenses
- $52,440
- Net operating income
- $52,440
- Annual debt service
- $55,386
- Annual cash flow
- -$2,946
- Cash on cash return
- -1.3%
- Down payment
- $231,250
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
- 2,600 sqft
- Lot size
- 7,201 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 34
- MLS #
- 242170921
About this property
Excellent 4-unit investment opportunity located in the highly desirable Torrance area, conveniently near shopping, dining, and top-rated schools. The units have been updated and remodeled, providing strong rental appeal and steady income potential. Great opportunity for investors seeking long-term appreciation with upside in future rents.
Location
1627 W 228th
Torrance, Los Angeles, CA, 90501