Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $350,000
- 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
- $83,828
- Annual cash flow
- -$42,788
- Cash on cash return
- -12.2%
- Down payment
- $350,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,268 sqft
- Lot size
- 5,402 sqft
- Year built
- 1928
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 115
- MLS #
- 243312662
About this property
BOWEN AND CHAMBERLINS ROYAL TRACT LOT 25 - Excellent investment opportunity in a strong rental market near USC, Exposition Park, Downtown Los Angeles, and major transportation corridors. Four-unit income property with upside rental potential and long-term appreciation opportunity. Property subject to Los Angeles Rent Stabilization Ordinance (RSO). Centrally located in a high-demand rental area with proximity to shopping, dining, entertainment, and employment centers. Buyer to verify all income, expenses, permits, zoning, unit count, and rent control regulations.
Location
725 W 41st
Los Angeles, Los Angeles, CA, 90037