Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $279,333
- Est. annual NOI
- $32,400
- 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
- $61,560
- Operating expenses
- $30,780
- Net operating income
- $30,780
- Annual debt service
- $50,177
- Annual cash flow
- -$19,397
- Cash on cash return
- -9.3%
- Down payment
- $209,500
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
- Triplex
- Bedrooms
- 3
- Building size
- 1,912 sqft
- Lot size
- 6,765 sqft
- Year built
- 1912
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 243855480
About this property
This is a Triplex on this lot. The front building has 2 units, and each unit has 2 bedrooms + 1 bathrooms. The back building has 2 bedrooms + 1 bathrooms. This property is closed to everything: USC, Sport Arena, Convention Center, Downtown Los Angeles. Restaurants, and Freeways.
Location
927 W 48th Street
Los Angeles, Los Angeles, CA, 90037