Deal numbers
- Est. cap rate
- 5.4%
- Assumed rent, all units
- $6,330/mo
- Units
- 3
- Price per unit
- $233,300
- Est. annual NOI
- $37,980
- 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
- $72,162
- Operating expenses
- $36,081
- Net operating income
- $36,081
- Annual debt service
- $41,908
- Annual cash flow
- -$5,827
- Cash on cash return
- -3.3%
- Down payment
- $174,975
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
- 7
- Bathrooms
- 3
- Building size
- 924 sqft
- Lot size
- 7,022 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air,See Remarks
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 89
- MLS #
- 245212249
About this property
Just Reduced! Excellent Triplex Investment Opportunity – Live in One, Rent the Others! Don't miss this incredible opportunity to own a versatile triplex that's perfect for both homeowners and investors. The front/main home features 3 bedrooms and 1 bathroom, central A/C, recessed lighting, and laminate flooring throughout, with tile flooring in the bathroom. The property also includes two newly built units completed in 2025. The rear ADU offers 3 bedrooms and 1 bathroom, central A/C, laminate flooring, tile bathroom flooring, beautiful new kitchen countertops, and the convenience of an in-unit washer and dryer. The Jr. ADU features 1 bedroom and 1 bathroom, a mini-split heating and cooling system, laminate flooring, tile bathroom flooring, and new kitchen countertops. The Jr. ADU does not include a washer and dryer. Whether you're looking to offset your mortgage or expand your investment portfolio, this property offers outstanding income-producing potential. Live in one unit while generating rental income from the others, or maximize cash flow by renting all three units. A rare opportunity with modern updates and newly constructed ADUs ready for their next owner!
Location
38657 Lilacview
Palmdale, Los Angeles, CA, 93550