Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $5,460/mo
- Units
- 3
- Price per unit
- $449,667
- Est. annual NOI
- $32,760
- 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
- $62,244
- Operating expenses
- $31,122
- Net operating income
- $31,122
- Annual debt service
- $80,774
- Annual cash flow
- -$49,652
- Cash on cash return
- -14.7%
- Down payment
- $337,250
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
- 3,011 sqft
- Lot size
- 5,431 sqft
- Year built
- 1927
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 31
- MLS #
- 244488100
About this property
WELCOME! GREAT INVESTMENT. Ideal for an Owner-user or an Investor. To Live in one and rent the others. Spacious TRIPLEX over approximate 3.011 Sf. Building. Front house features 3 beds and 2 baths year built 1927 Well maintained. Back building features TWO UNITS 3 beds and 2 baths each one. Over 5.431 Sf. lot, zoning LAR3YY. Built in 2024 helping minimize future maintenance expenses. Conveniently located just minutes from LA Downtown/ USC Medical Center/ Cal State LA/ USC Keck School of Medicine/ East Los Angeles College/ University of Southern California and major freeways 101, 10, 60, 5 and 710.
Location
622 Eastmont
Los Angeles, Los Angeles, CA, 90022