
Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $5,790/mo
- Units
- 3
- Price per unit
- $283,300
- Est. annual NOI
- $34,740
- 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
- $66,006
- Operating expenses
- $33,003
- Net operating income
- $33,003
- Annual debt service
- $50,890
- Annual cash flow
- -$17,887
- Cash on cash return
- -8.4%
- Down payment
- $212,475
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
- 1,751 sqft
- Lot size
- 6,651 sqft
- Year built
- 1938
- Stories
- 1
- Garage spaces
- 2
- Heating
- None
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 105
- MLS #
- 244549616
About this property
Excellent Investment Opportunity! Fully occupied triplex offering immediate rental income in a prime Los Angeles location. This well-maintained income property features three 1-bedroom, 1-bathroom units, each with separate gas and electric meters, providing efficient utility management. The front unit has been remodeled, and the property offers long-term, stable tenants. Situated behind a gated front entry for added privacy and security, the property also includes a detached 2-car garage with outstanding ADU potential (Buyer to verify with the City of Los Angeles), creating an excellent opportunity for future value enhancement and increased rental income. Conveniently located just minutes from SoFi Stadium, Hollywood Park, Kia Forum, LAX, major shopping centers, dining, entertainment, and easy freeway access, this property is ideally positioned in one of Los Angeles' most active investment corridors. All tenants are currently on month-to-month rental agreements. Property is being sold subject to the existing tenancies. Buyer shall assume all existing tenancies at the close of escrow. Tenant security deposits and any prepaid rents, if applicable, will be transferred and credited to Buyer through escrow. SELLER IS OFFERING 1.0 BUY-DOWN- THE SELLER BROKER OFFERS 1.00% DISCOUNT ON THE CURRENT INTEREST RATE ( CONTACT THE BROKER FOR FULL INFO)
Location
1726 W 83rd
Los Angeles, Los Angeles, CA, 90047