← Back to listings
$1,600,000
1875 W Adams
Los Angeles, Los Angeles, 90018
Quadruplex · 4 units
Active · 56 days on market
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $7,920/mo
- Units
- 4
- Price per unit
- $400,000
- Est. annual NOI
- $47,520
- 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
- $90,288
- Operating expenses
- $45,144
- Net operating income
- $45,144
- Annual debt service
- $95,804
- Annual cash flow
- -$50,660
- Cash on cash return
- -12.7%
- Down payment
- $400,000
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
- 5,580 sqft
- Lot size
- 6,652 sqft
- Year built
- 1921
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 56
- MLS #
- 243529168
Location
1875 W Adams
Los Angeles, Los Angeles, CA, 90018