Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $237,500
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $56,883
- Annual cash flow
- -$15,843
- Cash on cash return
- -6.7%
- Down payment
- $237,500
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
- 1 sqft
- Lot size
- 6,587 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 51
- MLS #
- 242980898
About this property
Great investment opportunity in Mid-Los Angeles. The property features four units: three 1-bedroom/1-bath units and one 2-bedroom/1-bath unit. Recent roof replacement completed approximately three years ago. Long driveway provides ample on-site tenant parking. Well-maintained property with stable tenancy and strong rental demand, offering consistent income potential.
Location
4305 San Pedro
Los Angeles, Los Angeles, CA, 90011