← Back to listings
Triplex at 2215 Parkside Avenue
$920,000
2215 Parkside Avenue
Los Angeles, Los Angeles, 90031
Triplex · 3 units
Active · 69 days on market

Deal numbers

Est. cap rate
3.4%
Assumed rent, all units
$5,160/mo
Units
3
Price per unit
$306,667
Est. annual NOI
$30,960
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.

5.0%
50%
25%
7.00%
Effective gross income
$58,824
Operating expenses
$29,412
Net operating income
$29,412
Annual debt service
$55,087
Annual cash flow
-$25,675
Cash on cash return
-11.2%
Down payment
$230,000

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
4
Bathrooms
4
Building size
2,250 sqft
Lot size
8,253 sqft
Year built
1912
Stories
2
Garage spaces
0
Cooling
Wall/Window Unit(s)
Pool
None
View
Valley
Status
Active
Days on market
69
MLS #
242890968

About this property

Price Reduced! Excellent investment opportunity featuring a triplex on an approximately 8,200+ sq. ft. LAR3-zoned lot. Conveniently located near Downtown Los Angeles, South Pasadena, East Los Angeles, Keck Hospital of USC, shopping, dining, and major freeways. The property includes three addresses: 2215, 2217, and 2217½. The front residence offers 4 bedrooms and 1.25 bathrooms with gated parking. The rear consists of two units, each a 2-bedroom, 1-bathroom unit, with separate parking and individual electrical meters. LAR3 zoning may offer future development potential. Buyer is advised to independently verify all information, including but not limited to zoning, permits, use, unit count, room count, square footage, occupancy, development potential, and all other aspects of the property. Property is sold AS IS, with no representations or warranties, express or implied.

Location

2215 Parkside Avenue

Los Angeles, Los Angeles, CA, 90031

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

2215 Parkside Ave, Los Angeles CA | Multifamily for Sale