Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $6,390/mo
- Units
- 3
- Price per unit
- $660,000
- Est. annual NOI
- $38,340
- 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
- $72,846
- Operating expenses
- $36,423
- Net operating income
- $36,423
- Annual debt service
- $118,557
- Annual cash flow
- -$82,134
- Cash on cash return
- -16.6%
- Down payment
- $495,000
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
- 3
- Building size
- 3,216 sqft
- Lot size
- 9,419 sqft
- Year built
- 1963
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 6
- MLS #
- 243001274
About this property
Great Investment Opportunity in prime Monterey Park location! Great school district. Convenient location close to shopping malls, schools, restaurants, supermarkets and freeways. Excellent conditions, Very responsible tenants and High rental income.
Location
418 S Lincoln
Monterey Park, Los Angeles, CA, 91755