Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $7,360/mo
- Units
- 4
- Price per unit
- $256,250
- Est. annual NOI
- $44,160
- 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
- $83,904
- Operating expenses
- $41,952
- Net operating income
- $41,952
- Annual debt service
- $61,374
- Annual cash flow
- -$19,422
- Cash on cash return
- -7.6%
- Down payment
- $256,250
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
- 2,484 sqft
- Lot size
- 8,016 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 4
- Style
- Traditional
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 157
- MLS #
- 242234498
About this property
Excellent Investment Opportunity in Huntington Park 4-unit property with strong monthly income potential, ideal for investors. The property features: * Unit 1: 3 bedrooms and 1 bathroom * Unit 2: 2 bedrooms and 1 bathroom * Unit 3: 2 bedrooms and 1 bathroom * Unit 4: 1 bedroom and 1 bathroom Offering approximately 2,484 square feet of living space, each unit includes its own spacious 1-car garage. Located in a prime area of Huntington Park with convenient access to LAX, SoFi Stadium, Downtown Los Angeles, restaurants, shopping centers, and major freeways. A great opportunity for investors seeking stable rental income and a well-located asset.
Location
6245 State
Huntington Park, Los Angeles, CA, 90255