Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $7,800/mo
- Units
- 4
- Price per unit
- $312,500
- Est. annual NOI
- $46,800
- 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
- $88,920
- Operating expenses
- $44,460
- Net operating income
- $44,460
- Annual debt service
- $74,847
- Annual cash flow
- -$30,387
- Cash on cash return
- -9.7%
- Down payment
- $312,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 5 sqft
- Lot size
- 15,614 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 65
- MLS #
- 245726009
About this property
Wonderful 4 units each one has two bedrooms and one bath, with attached garage, laundry in the garage of each unit, perfect for a big family that would like to live side by side or for someone to live in one and rent the other 3. PLEASE DO NOT DISTURB THE TENANTS. DRIVE BY ONLY.
Location
6848 Colmar
Bell Gardens, Los Angeles, CA, 90201