
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $5,490/mo
- Units
- 3
- Price per unit
- $308,333
- Est. annual NOI
- $32,940
- 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
- $62,586
- Operating expenses
- $31,293
- Net operating income
- $31,293
- Annual debt service
- $55,386
- Annual cash flow
- -$24,093
- Cash on cash return
- -10.4%
- Down payment
- $231,250
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
- 3
- Building size
- 1,677 sqft
- Lot size
- 6,082 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 78
- MLS #
- 243584698
About this property
Reduced Price! Located in the neighborhood of Westmont, is this triplex with multiple rental opportunities.. If you are looking for an investment property in an area with a heavy rental market, or perhaps you want to live in one and rent the others, look no further than 1249 W 90th Place. With ample space for parking and a detached two car garage, this property is ideal to host multiple families. This 3 unit property consists of one 2 bedroom 1 bath, and 2 units of 1 bedroom 1 bathroom each in a lot size of over 6000 square feet.
Location
1249 W 90th Place
Los Angeles, Los Angeles, CA, 90044