Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $283,000
- 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
- $50,836
- Annual cash flow
- -$20,056
- Cash on cash return
- -9.4%
- Down payment
- $212,250
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
- 3
- Building size
- 1,720 sqft
- Lot size
- 5,361 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 95
- MLS #
- 244016343
About this property
a classic 1921 multi-family triplex located in the Vermont square/South Los Angeles area. close to SOFi Stadium ,Museums , USC University FHA Available - one unit will be vacant close of escrow. New paint . tenants in front units , Month to Month
Location
1146 W 52nd
Los Angeles, Los Angeles, CA, 90037