Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $5,340/mo
- Units
- 3
- Price per unit
- $260,000
- Est. annual NOI
- $32,040
- 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
- $60,876
- Operating expenses
- $30,438
- Net operating income
- $30,438
- Annual debt service
- $46,704
- Annual cash flow
- -$16,266
- Cash on cash return
- -8.3%
- Down payment
- $195,000
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
- 2,138 sqft
- Lot size
- 5,101 sqft
- Year built
- 1937
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 75
- MLS #
- 244601742
About this property
751, 749, AND 749 1/2 84TH STREET. OUTSTANDING INVESTMENT PROPERTY. THIS PROPERTY HAS 3 HOMES IN GOOD CONDITION WITH MANY UPGRADES AND EXCELLENT TENANTS. EACH HOME HAS ITS OWN ELECTRIC AND GAS METERS. THE WATER BILL IS PAID BY TENANTS AND DIVIDED BY THE NUMBER OF OCCUPANTS. 751 84TH ST: 2 BEDROOMS, 1 BATHROOM WITH ATTACHED ONE-CAR GARAGE. 749 84TH ST: 2 BEDROOMS, 1 BATHROOM WITH ATTACHED ONE-CAR GARAGE. 749 1/2 84TH ST: IS A STUDIO, WHICH HAS BEEN REMODELED.
Location
-751 E 84th Street
Los Angeles, Los Angeles, CA, 90001