Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $216,667
- Est. annual NOI
- $32,400
- 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
- $61,560
- Operating expenses
- $30,780
- Net operating income
- $30,780
- Annual debt service
- $38,920
- Annual cash flow
- -$8,140
- Cash on cash return
- -5.0%
- Down payment
- $162,500
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
- Triplex
- Bedrooms
- 3
- Building size
- 1,668 sqft
- Lot size
- 4,656 sqft
- Year built
- 1918
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245255919
About this property
This income-producing property features three detached. The property is in fair condition and offers a versatile layout consisting of one larger unit. A long driveway provides ample off-street parking, while the detached configuration offers added privacy and flexibility for tenants or future use. Conveniently located near USC, Exposition Park, and Downtown Los Angeles, the property is well positioned with easy access to employment centers, public transportation, dining, entertainment, and major freeways.
Location
1350 E 43rd Street
Los Angeles, Los Angeles, CA, 90011