← Back to listings
Triplex at 15057 Paddock
$1,380,000
15057 Paddock
Los Angeles, Los Angeles, 91342
Triplex · 3 units
Active · 101 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$6,540/mo
Units
3
Price per unit
$460,000
Est. annual NOI
$39,240
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
$74,556
Operating expenses
$37,278
Net operating income
$37,278
Annual debt service
$82,631
Annual cash flow
-$45,353
Cash on cash return
-13.1%
Down payment
$345,000

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
2,545 sqft
Lot size
11,006 sqft
Year built
1959
Stories
1
Garage spaces
2
Pool
None
Status
Active
Days on market
101
MLS #
244617710

About this property

STANDARD SALE...... BEAUTIFUL 3 HOUSES..... on 11,000 SQFT LOT. Don't missed this great opportunity to own this 3Plex. The units are divided with privacy for each of them with their own patio and entrance. located in the heart of Sylmar this property has a great location in a wonderful neighborhood and should NOT be missed close to FWYS 210,5,405 and 118 Fwy, shops, schools, parks located. these units each have their private yard, perfect for investor who is looking for good income, ALL 3 units have 2 Bedrooms and 1 bathroom each.. unit has own Gas meter, Electric meter and the most important 2 WATER Meters and the tenants pay water bill, 2 units was remodeled 5 years ago and the third unit was built 3 years ago with great laminate flooring, New kitchen with granite counter tops and HVAC central. Don't miss this great opportunity, FRONT UNIT WILL BW DELIVERY VACANT AT CLOSE OF ESCROW

Location

15057 Paddock

Los Angeles, Los Angeles, CA, 91342

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

15057 Paddock, Los Angeles CA | Multifamily for Sale