
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $10,720/mo
- Units
- 4
- Price per unit
- $498,750
- Est. annual NOI
- $64,320
- 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
- $122,208
- Operating expenses
- $61,104
- Net operating income
- $61,104
- Annual debt service
- $119,455
- Annual cash flow
- -$58,351
- Cash on cash return
- -11.7%
- Down payment
- $498,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,289 sqft
- Lot size
- 8,712 sqft
- Year built
- 1977
- Stories
- 2
- Garage spaces
- 7
- Heating
- Central
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 245264541
About this property
Opportunity to purchase a well-maintained fourplex in a highly desirable Los Alamitos location. This building has had numerous Cap Ex and Systems upgrades, providing a new owner the ability to step right into a smoothly operating building. There is also upside via ADU's in the rear. The building is comprised of large units, including three 2 bed/2 bath units and one 3 bed/3 bath unit, making them always easy to rent. Rents have room to be increased further, especially with continued interior modernizations.
Location
3712 Howard
Los Alamitos, Orange, CA, 90720