
Deal numbers
- Est. cap rate
- 5.5%
- Assumed rent, all units
- $7,320/mo
- Units
- 4
- Price per unit
- $199,500
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $47,782
- Annual cash flow
- -$6,058
- Cash on cash return
- -3.0%
- Down payment
- $199,500
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
- 2,802 sqft
- Lot size
- 2,500 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 129
- MLS #
- 242362508
About this property
4-Unit Investment Opportunity in South Los Angeles – 6413 S Vermont Ave Don’t miss this exceptional opportunity to own a 4-unit income property in the heart of South Los Angeles, offering strong rental upside, a desirable unit mix, and excellent accessibility to some of Los Angeles’ major employment and entertainment hubs. Whether you’re an experienced investor looking to expand your portfolio, a buyer seeking a value-add multi-unit opportunity, or looking to live in one unit while recieving income -this property checks all the boxes. Located at 6413 S Vermont Ave, Los Angeles, this well-positioned fourplex consists of two 1-bedroom units, one 2-bedroom unit, and one spacious 3-bedroom unit—providing a versatile mix that appeals to a wide range of tenants, from singles and couples to larger families. A major added benefit is that the 3-bedroom unit can be delivered vacant at the close of escrow, creating an ideal opportunity for an owner-user, value-add investor, or buyer looking to immediately place a new tenant at market rent. The large 3 bedroom unit is renovated and mopve in ready with an upgraded flooring, bathroom, and kitchen. Situated in a centrally located South Los Angeles corridor, this property offers residents easy access to shopping, schools, restaurants, and public transportation. Commuters will appreciate the short drive to Downtown Los Angeles, as well as convenient access to nearby areas such as USC, Exposition Park, Inglewood, SoFi Stadium, LAX, and major freeway connections. Its strategic location makes it attractive for long-term tenant demand and future growth potential. With strong income possibilities, flexible occupancy options, and a prime urban location, 6413 S Vermont Ave presents a rare opportunity to secure a multi-unit investment property in one of Los Angeles’ most active rental markets. Whether you’re looking for stable cash flow, long-term appreciation, or an owner-user opportunity, this South LA fourplex is one worth seeing.
Location
6413 S Vermont
Los Angeles, Los Angeles, CA, 90044