← Back to listings
Triplex at 3803 Seneca Avenue
$1,599,000
3803 Seneca Avenue
Los Angeles, Los Angeles, 90039
Triplex · 3 units
Active · 28 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3803 Seneca Ave, Los Angeles CA | Multifamily for Sale