
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $13,800/mo
- Units
- 4
- Price per unit
- $462,500
- Est. annual NOI
- $82,800
- 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
- $157,320
- Operating expenses
- $78,660
- Net operating income
- $78,660
- Annual debt service
- $110,773
- Annual cash flow
- -$32,113
- Cash on cash return
- -6.9%
- Down payment
- $462,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,064 sqft
- Lot size
- 4,785 sqft
- Year built
- 1940
- Stories
- 2
- Garage spaces
- 4
- Cooling
- See Remarks
- Pool
- None
- View
- See Remarks
- Status
- Active
- Days on market
- 100
- MLS #
- 244929859
About this property
Call or Text to coordinate a tour for Upstairs rear unit - Supra Available TWO UNITS VACANT AT COE - TWO BED AND STUDIO. Positioned in the heart of Westwood, 10372 Ashton Ave stands out as a four-unit multifamily opportunity on the West Side offered with 2 vacancies at close of escrow. A two bedroom and a studio unit will be delivered vacant. This well-maintained, income-producing asset features four spacious units across 3,064 SF with a great mix of two 2-bed units and two studios. The property is a short distance to UCLA. Why pay rent for your son or daughter? Buy a 4 Plex that makes money for them. A core appeal for value-add investors lies in the two detached garages, offering potential for the conversion to up to Four (1+1) ADU units, capitalizing on recent LA zoning changes and maximizing allowable density. With rents and property values in Westwood up nearly 9% year-over-year, this offering lets a buyer secure stable cash flow with substantial upside. For buyers seeking scale or future assemblage, providing rare flexibility in portfolio planning. This location enables superior tenant retention and rental premiums, thanks to proximity to UCLA, Century City, Westwood Village, and key transit arteries. Turnkey, scalable, and rare in today’s inventory-starved Westside market, 10372 Ashton Ave is perfectly positioned for both immediate yield and long-term appreciation in one of LA’s most desirable rental corridors
Location
10372 Ashton Avenue
Los Angeles, Los Angeles, CA, 90024