Est. cap rate

3.5%

Assumed rent, all units

$5,460/mo

Units

3

Price per unit

$308,333

Est. annual NOI

$32,760

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.

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

Bathrooms

4

Building size

2,548 sqft

Lot size

6,752 sqft

Year built

1922

Stories

1

Garage spaces

2

Cooling

Zoned

Pool

None

View

None

Status

Active

Days on market

125

MLS #

242617147

About this property

Charming triplex with incredible potential, situated on a generously sized lot in a highly desirable location near USC. This unique property presents an outstanding opportunity for both owner-occupants and savvy investors alike. Live in one unit while generating rental income from the others, or maximize returns by leasing all three. Each unit offers its own character and flexibility, making it an ideal canvas for customization, upgrades, or value-add improvements. The expansive lot provides additional possibilities for outdoor enhancements, expansion, or future development (buyer to verify). Conveniently located just minutes from the University of Southern California, this property is especially attractive for student housing, ensuring consistent rental demand. Close to major freeways, public transportation, shopping, dining, and entertainment. Whether you’re looking to create your dream income-producing residence or expand your investment portfolio, this triplex is a rare opportunity with endless upside.

Location

1457 W 25th

Los Angeles, Los Angeles, CA, 90007