Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,420/mo
- Units
- 3
- Price per unit
- $333,000
- Est. annual NOI
- $38,520
- 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
- $73,188
- Operating expenses
- $36,594
- Net operating income
- $36,594
- Annual debt service
- $59,817
- Annual cash flow
- -$23,223
- Cash on cash return
- -9.3%
- Down payment
- $249,750
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
- 3
- Building size
- 3,460 sqft
- Lot size
- 5,001 sqft
- Year built
- 1987
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 58
- MLS #
- 245569574
About this property
Well-maintained triplex offering an excellent investment opportunity. The property is exempt from the Los Angeles Rent Stabilization Ordinance (RSO). Unit 1 features 4 bedrooms and 4 baths, including a recently remodeled bathroom. Unit 2 offers 2 bedrooms and 2 baths, and Unit 3 is a fully renovated 2-bed/2-bath unit completed in 2023. Each unit includes private laundry hookups and dedicated garage parking. Conveniently located near schools, public transportation, dining, and a variety of local amenities.
Location
364 W 15th
San Pedro, Los Angeles, CA, 90731