Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $5,340/mo
- Units
- 3
- Price per unit
- $350,000
- Est. annual NOI
- $32,040
- 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
- $60,876
- Operating expenses
- $30,438
- Net operating income
- $30,438
- Annual debt service
- $62,871
- Annual cash flow
- -$32,433
- Cash on cash return
- -12.4%
- Down payment
- $262,500
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
- 2,259 sqft
- Lot size
- 6,801 sqft
- Year built
- 1944
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 15
- MLS #
- 245294289
About this property
Three Separate Units on a Nice location with lots of upgrades, close to Ted Watkins Memorial Park, Shopping Centers, Easy Freeway Access and more. Must See to Appreciate! Units consist of a couple of 2bedroom and 1 bath each and another one of 1Bedroom and 1 bath. Must see to appreciate.
Location
10406 Pace
Los Angeles, Los Angeles, CA, 90002