Deal numbers
- Est. cap rate
- 4.8%
- Assumed rent, all units
- $7,830/mo
- Units
- 3
- Price per unit
- $325,000
- Est. annual NOI
- $46,980
- 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
- $89,262
- Operating expenses
- $44,631
- Net operating income
- $44,631
- Annual debt service
- $58,380
- Annual cash flow
- -$13,749
- Cash on cash return
- -5.6%
- Down payment
- $243,750
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
- 5
- Bathrooms
- 4
- Building size
- 2,113 sqft
- Lot size
- 5,524 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 1
- Cooling
- Central Air,Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 45
- MLS #
- 245550201
About this property
Investment opportunity featuring three separate residences at 2103, 2115, and 2117 B Street in La Verne. * unit 1 - 2103 3 bedrooms, 2 bathrooms, and a 2-car garage. * unit 2 - 2115 1 bed, office area and 1 bathroom * unit 3 - 2117 1 bedroom and 1 bathroom. With three individual residences on one property, this offering provides flexible options for rental income, multigenerational living, or an owner-occupant seeking additional income-producing units. Conveniently located near Downtown La Verne, shopping, dining, schools, transportation, and local amenities. Buyer to independently verify all information, including square footage, lot size, unit configuration, permits, zoning, rental income, occupancy, and allowable uses.
Location
2115 B Street
La Verne, Los Angeles, CA, 91750