Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $9,200/mo
- Units
- 4
- Price per unit
- $592,500
- 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
- $141,909
- Annual cash flow
- -$89,469
- Cash on cash return
- -15.1%
- Down payment
- $592,500
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
- 4,700 sqft
- Lot size
- 7,559 sqft
- Year built
- 2007
- Stories
- 2
- Garage spaces
- 0
- Heating
- Central
- Pool
- None
- Status
- Active
- Days on market
- 50
- MLS #
- 242655703
About this property
Located in a gated community built in 2007, this well-maintained property consists of four residential units arranged as two separate duplex buildings. Each spacious unit features 3 bedrooms and 2.5 bathrooms, including a primary suite, two additional bedrooms, and a full hallway bathroom upstairs, plus a convenient powder room downstairs. Each unit offers a functional floor plan with a separate downstairs laundry room, comfortable living spaces, and assigned parking spaces for residents. The owner currently pays for water and sewer utilities. This property presents an excellent investment opportunity with strong rental appeal in a private gated setting.
Location
1652 Plaza Del Amo
Torrance, Los Angeles, CA, 90501