
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $7,500/mo
- Units
- 3
- Price per unit
- $533,000
- Est. annual NOI
- $45,000
- 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
- $85,500
- Operating expenses
- $42,750
- Net operating income
- $42,750
- Annual debt service
- $95,744
- Annual cash flow
- -$52,994
- Cash on cash return
- -13.3%
- Down payment
- $399,750
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
- 2,322 sqft
- Lot size
- 5,249 sqft
- Year built
- 1921
- Stories
- 2
- Garage spaces
- 0
- Style
- See Remarks
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 28
- MLS #
- 244518845
About this property
Exceptional opportunity to own a beautifully remodeled legal triplex in the highly desirable Atwater Village area, adjacent to Glendale. This pride-of-ownership property features a front 2-bedroom, 2-bathroom home and two rear 1-bedroom, 1-bathroom units, totaling approximately 2,322 square feet on a 5,249 square foot lot. Extensively updated throughout, each unit features its own private washer and dryer. Recent capital improvements include newer roof and gutters, updated electrical panels and wiring, newer HVAC systems, updated sewer lines, newer water heaters, remodeled kitchens and bathrooms, updated flooring, and modern finishes. The property offers three on-site parking spaces and is fully occupied, with all tenants currently on month-to-month rental agreements, providing future flexibility subject to applicable laws. Ideally located near Atwater Village, Glendale, Los Feliz, Silver Lake, Griffith Park, shopping, dining, and major freeways, this property offers an outstanding opportunity for investors and future owner-occupants alike.
Location
3803 Seneca Avenue
Los Angeles, Los Angeles, CA, 90039