Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $7,620/mo
- Units
- 3
- Price per unit
- $560,000
- Est. annual NOI
- $45,720
- 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
- $86,868
- Operating expenses
- $43,434
- Net operating income
- $43,434
- Annual debt service
- $100,594
- Annual cash flow
- -$57,160
- Cash on cash return
- -13.6%
- Down payment
- $420,000
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
- 8
- Bathrooms
- 8
- Building size
- 2,500 sqft
- Lot size
- 9,619 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 4
- MLS #
- 245271697
About this property
Location, Location, Location! Fantastic investment opportunity in a highly desirable Rosemead neighborhood! Conveniently located within walking distance to the Target shopping plaza, this south-facing property features two separate units (9031 & 9033 Marshall St.) situated on an expansive nearly 10,000 sq. ft. lot. The front house offers 6 spacious bedroom suites and 6 bathrooms, while the back house features 2 bedroom suites and 2 bathrooms. Every bedroom includes its own private bathroom, providing exceptional comfort and privacy for occupants. The front home boasts a large living room with attractive laminate flooring, and the property offers abundant parking with an oversized driveway and a huge backyard. The generous lot provides endless possibilities for outdoor living, future expansion, or additional improvements (buyer to verify). Whether you're looking for a multi-generational home or an excellent income-producing investment, this property offers outstanding rental potential in a prime location. Situated within a desirable school district and close to shopping, dining, schools, and easy freeway access. Don't miss this rare opportunity to own a versatile property in one of Rosemead's most convenient locations!
Location
9031 Marshall Street
Rosemead, Los Angeles, CA, 91770