Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $6,360/mo
- Units
- 3
- Price per unit
- $315,000
- Est. annual NOI
- $38,160
- 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
- $72,504
- Operating expenses
- $36,252
- Net operating income
- $36,252
- Annual debt service
- $56,584
- Annual cash flow
- -$20,332
- Cash on cash return
- -8.6%
- Down payment
- $236,250
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
- 2,700 sqft
- Lot size
- 8,777 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 3
- Heating
- Floor Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 137
- MLS #
- 244732510
About this property
Great investment opportunity! This centrally located triplex in San Fernando is situated just minutes from Maclay Street and features three spacious units, each offering 2 bedrooms, 1 bathroom, and approximately 900 square feet of living space. Each unit enjoys its own private backyard, providing added comfort and privacy for tenants. The property also features a newer roof, Newer electrical system, detached 3-car garage, and a large 8,773-square-foot lot with plenty of potential. Excellent opportunity for investors or owner-users looking to add value and maximize income potential.
Location
1714 2nd
San Fernando, Los Angeles, CA, 91340