Est. cap rate

3.0%

Assumed rent, all units

$6,480/mo

Units

3

Price per unit

$426,333

Est. annual NOI

$38,880

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.

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

2,468 sqft

Lot size

5,498 sqft

Year built

1947

Stories

2

Garage spaces

3

Heating

See Remarks

Cooling

See Remarks

Pool

None

View

None

Status

Active

Days on market

72

MLS #

244486397

About this property

Fantastic investment opportunity! The property has three separate units with almost 2500 square feet of living space between them. The front unit is a charming 1-bedroom, 1-bathroom home featuring hardwood floors, double-paned windows, a bright living room, a full bathroom, and a generously-sized bedroom. The middle unit and back units are spacious 2-bedroom, 1-bathroom homes featuring a functional floor plan with hardwood floors, a welcoming living room, separate dining area, and galley kitchen with granite countertops. The kitchen flows directly into a separate laundry room with convenient access to the side yard. The hallway leads to both bedrooms and the full bathroom and also has extra storage. Each of these units has an outdoor area. All three units are separately metered for gas & electricity and each unit has two parking spaces; one off-street parking space in front of their respective garage spaces

Location

5126 W El Segundo Boulevard

Hawthorne, Los Angeles, CA, 90250