← Back to listings
Triplex at 5923 Corbin
$2,700,000
5923 Corbin
Los Angeles, Los Angeles, 91356
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
1.6%
Assumed rent, all units
$7,290/mo
Units
3
Price per unit
$900,000
Est. annual NOI
$43,740
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
$83,106
Operating expenses
$41,553
Net operating income
$41,553
Annual debt service
$161,669
Annual cash flow
-$120,116
Cash on cash return
-17.8%
Down payment
$675,000

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
5
Bathrooms
5
Building size
2,753 sqft
Lot size
18,018 sqft
Year built
1949
Stories
1
Garage spaces
0
Heating
Central
Cooling
Central Air
Pool
Private
View
None
Status
Active
Days on market
1
MLS #
244783591

About this property

Exceptional TRIPLEX ON Huge lot in highly desire Melody Acre Discover unparalleled versatility in this sprawling Melody Acre estate. Set on a massive lot, this rare offering features a charming main residence and two separate ADU'S, perfectly suited for multigenerational living, a creative compound, or a high-yield rental opportunity. Main House Features: 3 Beds | 3 Baths 1795 sq ft Hardwood floors, a sunlit living room with a decorative fireplace, and an updated chef’s kitchen. [1, 2] ADU 1 Bedrooms/Baths: 1 Bed | 1 Bath Space: 590 sq. ft. Highlights: Fully equipped kitchenette and direct access to the outdoor entertainment area. ADU 2 Bedrooms/Baths: 1 Bed | 1 Bath. Space: 400 sq. ft. Highlights: Private entrance. Lot & Outdoor Highlights: Lot Size: ˜ 0.4 Acres (18,018 sq. ft.) Amenities: A resort-style pool and spa, mature trees, and expansive, manicured lawns. Potential: Massive upside for LOT SPLIT ( in process)

Location

5923 Corbin

Los Angeles, Los Angeles, CA, 91356

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

5923 Corbin, Los Angeles CA | Multifamily for Sale