
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.
- 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