
Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $7,320/mo
- Units
- 3
- Price per unit
- $383,296
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $68,852
- Annual cash flow
- -$27,128
- Cash on cash return
- -9.4%
- Down payment
- $287,472
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
- 6
- Bathrooms
- 4
- Building size
- 2,540 sqft
- Lot size
- 10,142 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- See Remarks
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 62
- MLS #
- 245052143
About this property
Turnkey Pomona triplex- a fully leased, three-unit income property ready to cash flow from day one. Each unit is individually metered with its own garage, keeping expenses low. Units 293 & 295 were fully remodeled in 2024, so there's little deferred maintenance to worry about. Unit 291 (2BD/2BA) is the largest unit, with a front patio and tenant-added garage laundry hookups. Unit 293 (2BD/1BA) has a front patio plus extra back space, with room to add laundry in the garage. Unit 295 (2BD/1BA) offers a front patio, a large backyard with an avocado tree, and tenant-added garage laundry hookups. Leases are already in place, with room to grow rents toward market over time. It's a diversified income stream in a strong rental location — close to the 10 Freeway, the Fairplex, Cal Poly Pomona, Western University, Pomona Valley Hospital, and Mt. SAC, all of which help keep the units in demand. Buyer/agent to independently verify all income, expenses & rent control applicability.
Location
291 W Artesia
Pomona, Los Angeles, CA, 91768