
Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $7,140/mo
- Units
- 3
- Price per unit
- $332,667
- Est. annual NOI
- $42,840
- 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
- $81,396
- Operating expenses
- $40,698
- Net operating income
- $40,698
- Annual debt service
- $59,757
- Annual cash flow
- -$19,059
- Cash on cash return
- -7.6%
- Down payment
- $249,500
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
- 7
- Bathrooms
- 3
- Building size
- 2,589 sqft
- Lot size
- 10,830 sqft
- Year built
- 1944
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 245387313
About this property
3 INDIVIDUAL HOMES on 1 LOT! A rare opportunity to own a unique triplex on an expansive 10,830 sq. ft. lot in the growing South El Monte market. Proudly owned by the same family for over two decades, this is the first time this exceptional property has been offered for sale. What truly sets this property apart is that all three units are DETACHED and on SEPARATE METERS for all utilities, each with its own private front yard and no shared walls, offering the feel and privacy of individual homes. The front residence features 3 bedrooms and 1 bathroom, while the two rear homes each offer 2 bedrooms and 1 bathroom, creating an excellent foundation for immediate rental income. Whether you're an investor looking to maximize cash flow, explore future development opportunities, or add value over time, this property offers tremendous upside. It's also an ideal setup for multigenerational living, live in one home while renting the other two to help offset your mortgage or accommodate extended family with privacy and independence. Conveniently located near shopping, dining, schools, parks, and major freeways, this property combines strong income potential with long-term growth in one of South El Monte's most promising neighborhoods. Opportunities like this are few and far between. Whether you're expanding your investment portfolio or searching for a versatile property with endless possibilities, this is one you won't want to miss.
Location
2018 Potrero
South El Monte, Los Angeles, CA, 91733