← Back to listings
$1,474,950
523 Lincoln
Pasadena, Los Angeles, 91103
Triplex · 3 units
Active · 124 days on market
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $6,750/mo
- Units
- 3
- Price per unit
- $491,650
- Est. annual NOI
- $40,500
- 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
- $76,950
- Operating expenses
- $38,475
- Net operating income
- $38,475
- Annual debt service
- $88,316
- Annual cash flow
- -$49,841
- Cash on cash return
- -13.5%
- Down payment
- $368,738
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
- 1,979 sqft
- Lot size
- 9,587 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 124
- MLS #
- 243858177
About this property
Welcome to this beautifully upgraded multi-unit property in the highly sought-after Bristol Cypress neighborhood of Pasadena.
Location
523 Lincoln
Pasadena, Los Angeles, CA, 91103