Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $7,230/mo
- Units
- 3
- Price per unit
- $431,667
- Est. annual NOI
- $43,380
- 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
- $82,422
- Operating expenses
- $41,211
- Net operating income
- $41,211
- Annual debt service
- $77,541
- Annual cash flow
- -$36,330
- Cash on cash return
- -11.2%
- Down payment
- $323,750
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
- 2,592 sqft
- Lot size
- 9,148 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 70
- MLS #
- 245265361
About this property
Situated in a quiet cul-de-sac in Anaheim East (MLS Area 78), this multi-family asset features an ideal unit mix with strong upside potential. *Unit 1 (142): 2 Bed / 1 Bath, in-kitchen laundry hookups, private patio. *Unit 2 (144): 1 Bed / 1 Bath, in-kitchen laundry hookups, private patio. *Unit 3 (146): Spacious 2 Bed / 1 Bath, in-kitchen laundry hookups, private backyard. All units comes with a one car garage and one parking space in front of the garage. Generous ~9,148 sq ft lot, off-street parking, and low-vacancy submarket minutes from Disneyland, Downtown Anaheim, and major freeway access. Perfect addition to any buy-and-hold portfolio.
Location
142 N La Plaza
Anaheim, Orange, CA, 92805