Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $7,880/mo
- Units
- 4
- Price per unit
- $275,000
- Est. annual NOI
- $47,280
- 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
- $89,832
- Operating expenses
- $44,916
- Net operating income
- $44,916
- Annual debt service
- $65,865
- Annual cash flow
- -$20,949
- Cash on cash return
- -7.6%
- Down payment
- $275,000
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
- 2,824 sqft
- Lot size
- 7,850 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 143
- MLS #
- 242676126
About this property
Price Improvement! Rare opportunity to own a well-maintained 4-unit income property in a desirable El Monte location!!! This 4-unit complex offers strong upside potential for investors and owner-users alike. All units are currently tenant occupied with month-to-month leases, and tenants have been making rent payments on time. Conveniently located near major freeways, shopping centers, markets, restaurants, schools, and public transportation. The property offers easy access to everyday amenities and commuter routes. Don’t miss this rare opportunity to own a multi-unit property in a desirable rental market with long-term upside potential.
Location
10711 Brockway
El Monte, Los Angeles, CA, 91731