Est. cap rate

3.5%

Assumed rent, all units

$5,610/mo

Units

3

Price per unit

$325,000

Est. annual NOI

$33,660

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.

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

2,060 sqft

Lot size

6,750 sqft

Year built

1947

Stories

2

Garage spaces

3

Heating

Natural Gas

Cooling

None,Wall/Window Unit(s)

Pool

None

Status

Active

Days on market

22

MLS #

244874757

About this property

Investor opportunity with approximately $87,000 in gross scheduled annual income and strong upside potential. This updated triplex features three separately metered units (gas and electric), three detached single-car garages with excellent ADU conversion potential (buyer to verify), and a spacious lot with ample parking and outdoor space. The front unit offers 2 bedrooms, 1 bathroom, a spacious living room, and an indoor laundry room. The rear lower unit features 1 bedroom, 1 bathroom, and a cozy fireplace. The rear upper unit offers 2 bedrooms, 1 bathroom, and no common walls for added privacy. Additional outdoor amenities include a large front parking area, a generous middle yard, and extra space behind the garages. Whether you're looking to expand your portfolio or complete a value-add project, this property offers a rare combination of stable rental income today with future growth potential through ADU development and rental increases. Conveniently located near major freeways, shopping, schools, and public transportation.

Location

428 E Oaks

Compton, Los Angeles, CA, 90221