Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $7,560/mo
- Units
- 3
- Price per unit
- $533,333
- Est. annual NOI
- $45,360
- 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
- $86,184
- Operating expenses
- $43,092
- Net operating income
- $43,092
- Annual debt service
- $95,804
- Annual cash flow
- -$52,712
- Cash on cash return
- -13.2%
- Down payment
- $400,000
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
- 2,822 sqft
- Lot size
- 9,037 sqft
- Year built
- 1963
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 72
- MLS #
- 242874885
About this property
Triplex located in South Inglewood. Multi-unit property with three units. Conveniently located near schools, shopping, public transportation, and major freeways. Situated in a well-established residential neighborhood with strong rental demand. Great opportunity for an investor or owner-occupant.
Location
3820 W 107th
Inglewood, Los Angeles, CA, 90303