← Back to listings
$1,475,000
12532 Mcgee
Whittier, Los Angeles, 90606
Triplex · 3 units
Active · 30 days on market
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $7,050/mo
- Units
- 3
- Price per unit
- $491,667
- Est. annual NOI
- $42,300
- 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
- $80,370
- Operating expenses
- $40,185
- Net operating income
- $40,185
- Annual debt service
- $88,319
- Annual cash flow
- -$48,134
- Cash on cash return
- -13.1%
- Down payment
- $368,750
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
- 3,228 sqft
- Lot size
- 24,342 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 30
- MLS #
- 245084200
Location
12532 Mcgee
Whittier, Los Angeles, CA, 90606