
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $6,840/mo
- Units
- 3
- Price per unit
- $366,667
- Est. annual NOI
- $41,040
- 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
- $77,976
- Operating expenses
- $38,988
- Net operating income
- $38,988
- Annual debt service
- $65,865
- Annual cash flow
- -$26,877
- Cash on cash return
- -9.8%
- Down payment
- $275,000
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
- 3
- Building size
- 1,896 sqft
- Lot size
- 7,052 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 36
- MLS #
- 245581579
About this property
Exceptional income-generating property featuring three separate, individual homes on one lot at 24659 Moon Ave in Lomita. Offering a combined total of 3 bedrooms, 3 bathrooms, and a 3-car garage, this unique setup is ideal for an investor seeking strong rental yield or an owner-user looking to live in one residence while collecting rent from the other two. Each home provides its own private living environment, versatile functional space, and low-maintenance multi-family living. Conveniently located in Lomita, this property offers direct access to schools, shopping, and major freeways. Local education options include Lomita Math/Science/Technology Magnet, Fleming Middle School, and HARTS Academy. Daily conveniences, dining, and retail centers are just minutes away along Pacific Coast Highway and surrounding South Bay shopping hubs. Commuters will appreciate fast access to the 110 and 405 freeways, making this a practical and versatile multi-unit opportunity.
Location
24659 Moon
Lomita, Los Angeles, CA, 90717