Est. cap rate

3.6%

Assumed rent, all units

$6,480/mo

Units

3

Price per unit

$359,667

Est. annual NOI

$38,880

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.

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

2,025 sqft

Lot size

5,648 sqft

Year built

1952

Stories

1

Garage spaces

4

Heating

Wall Furnace

Pool

None

Status

Active

Days on market

105

MLS #

245678634

About this property

Well-located corner triplex, each unit with washer / dryer hook-ups, on an oversized lot with solid current income and meaningful upside. The single-story units are set back from the street with their own front entries with patios, dual-pane windows, private outdoor space, giving the property a more “house-like” feel than most small multifamily properties. Four garage spaces plus four additional driveway spaces — a rare parking advantage in this pocket. The lot layout and garage configuration with alley access may lend themselves to a future ADU or expansion (buyer to verify with the City of Hawthorne and LA County). Located on a quiet street with easy access to the 405 and 105 and just minutes from El Segundo and major employers. Recent triplex sales nearby reflect continued demand in this location. A great fit for an investor seeking stable income today with flexibility for future repositioning or potential owner-occupancy.

Location

11533 Truro

Hawthorne, Los Angeles, CA, 90250