← Back to listings
$999,999
838 Sycamore Court
Upland, San Bernardino, 91786
Triplex · 3 units
Active · 73 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $6,630/mo
- Units
- 3
- Price per unit
- $333,333
- Est. annual NOI
- $39,780
- 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
- $75,582
- Operating expenses
- $37,791
- Net operating income
- $37,791
- Annual debt service
- $59,877
- Annual cash flow
- -$22,086
- Cash on cash return
- -8.8%
- Down payment
- $250,000
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
- 3
- Building size
- 2,511 sqft
- Lot size
- 7,680 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 73
- MLS #
- 244967151
About this property
Three 2 Bedroom Homes on one property each with private garage, yard, laundry. Excellent value-add investment opportunity. All units will be delivered vacant!
Location
838 Sycamore Court
Upland, San Bernardino, CA, 91786