
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.
- 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