Est. cap rate

3.4%

Assumed rent, all units

$6,420/mo

Units

3

Price per unit

$381,667

Est. annual NOI

$38,520

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

2,835 sqft

Lot size

5,401 sqft

Year built

1981

Stories

2

Garage spaces

0

Pool

None

Status

Active

Days on market

40

MLS #

244593876

About this property

Pride of Ownership 3plex located on a quiet residential street in San Pedro. Built in 1981, the property is NOT subject to Los Angeles City RSO, providing greater rental flexibility for ownership. The entire ground floor is occupied by a spacious fully renovated VACANT owner's unit with two separate entrances. Property is an ideal opportunity for an owner-user or investor seeking immediate rental upside. The upper level consists of two bright and airy 2-bedroom, 1-bath units rented at $1,724 & $1,641. Recent extensive capital improvements of over $100,000, including upgraded electrical panels, plumbing , exterior paint, concrete work, new fencing, and a complete renovation of the owner's unit with high-end finishes. Situated on a large lot with generous rear yard space, the property offers potential for ADU development to further increase income (buyer to verify). Conveniently located near shopping, dining, schools, parks, freeway access and new Waterfront Development.

Location

564 W Macarthur

San Pedro, Los Angeles, CA, 90731