Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $6,840/mo
- Units
- 3
- Price per unit
- $291,667
- Est. annual NOI
- $41,040
- 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
- $77,976
- Operating expenses
- $38,988
- Net operating income
- $38,988
- Annual debt service
- $52,393
- Annual cash flow
- -$13,405
- Cash on cash return
- -6.1%
- Down payment
- $218,750
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
- 6
- Bathrooms
- 4
- Building size
- 2,688 sqft
- Lot size
- 7,002 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 38
- MLS #
- 244594826
About this property
Nice four unit building that has been updated. Front two bedroom unit has an open floor plan combining the kitchen and living area. The second two bedroom back unit has not been renovated but has a separate parking and alley access and a separate enclosed yard. Two studio units are nicely done and has easy access from a side walkway.
Location
700 W 77th
Los Angeles, Los Angeles, CA, 90044