
Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $8,610/mo
- Units
- 3
- Price per unit
- $493,333
- Est. annual NOI
- $51,660
- 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
- $98,154
- Operating expenses
- $49,077
- Net operating income
- $49,077
- Annual debt service
- $88,618
- Annual cash flow
- -$39,541
- Cash on cash return
- -10.7%
- Down payment
- $370,000
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
- Triplex
- Bedrooms
- 6
- Bathrooms
- 3
- Building size
- 2,180 sqft
- Lot size
- 7,002 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Wall/Window Unit(s),Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 61
- MLS #
- 242872311
About this property
Incredible Income Opportunity: Prime Triplex in the Heart of Torrance! Welcome to this exceptional, low-maintenance triplex offering strong rental demand and incredible cash flow potential in highly desirable Torrance. This property consists of three spacious newly updated units, each featuring a 2-bedroom, 1-bathroom floor plan designed for comfortable everyday living. Every individual unit features its own attached 1-car garage and one tandem parking space, providing secure parking for each tenant. An on-site laundry area adds immediate convenience for residents while offering a great opportunity for additional passive income for the owner. Perfectly situated near top-rated Torrance schools, local parks, prime shopping, and dining, with easy access to commuter routes and the beach. Whether you are looking to add a powerhouse asset to your real estate portfolio, this turn-key income property is a rare find in a competitive South Bay market. Don’t miss out!
Location
1630 W 206th
Los Angeles, Los Angeles, CA, 90501