Deal numbers
- Est. cap rate
- 4.9%
- Assumed rent, all units
- $8,220/mo
- Units
- 3
- Price per unit
- $333,333
- Est. annual NOI
- $49,320
- 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
- $93,708
- Operating expenses
- $46,854
- Net operating income
- $46,854
- Annual debt service
- $59,877
- Annual cash flow
- -$13,023
- Cash on cash return
- -5.2%
- Down payment
- $250,000
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
- 6
- Bathrooms
- 3
- Building size
- 2,511 sqft
- Lot size
- 7,680 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Mountain(s)
- Status
- Active
- Days on market
- 57
- MLS #
- 245498291
About this property
Live Together. Stay Independent. Three Homes. One Property! Rare Upland opportunity featuring three comfortable 2-bedroom homes, each with its own private yard, laundry hookups, and garage. Perfect for multigenerational living, an owner-occupant looking to live in one and rent the others, or an investor seeking multiple income opportunities. Enjoy the convenience of being close while maintaining the privacy and independence of your own home. So many possibilities!
Location
838 Sycamore Court
Upland, San Bernardino, CA, 91786