
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.
- 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