
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $8,400/mo
- Units
- 4
- Price per unit
- $345,000
- Est. annual NOI
- $50,400
- 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
- $95,760
- Operating expenses
- $47,880
- Net operating income
- $47,880
- Annual debt service
- $82,631
- Annual cash flow
- -$34,751
- Cash on cash return
- -10.1%
- Down payment
- $345,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,856 sqft
- Lot size
- 10,878 sqft
- Year built
- 1938
- Stories
- 1
- Garage spaces
- 1
- Style
- Traditional
- Heating
- Wall Furnace
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 44
- MLS #
- 245451773
About this property
FOUR DETACHED SINGLE-FAMILY RESIDENCES IN PARAMOUNT! This investment property offers an excellent opportunity for both investors and owner-occupants. One unit is currently vacant, providing the perfect chance for a buyer to move in while generating rental income from the other three tenant-occupied units. Whether you're looking to offset your mortgage with rental income or expand your investment portfolio, this property offers outstanding potential. Ideally situated near grocery stores, shopping centers, restaurants, schools, parks, public transportation and everyday conveniences, the property also offers quick access to several major freeways, making commuting throughout Los Angeles and Orange County convenient. In addition, this property offers flexibility of immediate owner occupancy. This is a rare opportunity you won't want to miss!
Location
14127 Colorado Ave
Paramount, Los Angeles, CA, 90723