
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $3,740/mo
- Units
- 2
- Price per unit
- $375,000
- Est. annual NOI
- $22,440
- 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
- $42,636
- Operating expenses
- $21,318
- Net operating income
- $21,318
- Annual debt service
- $44,908
- Annual cash flow
- -$23,590
- Cash on cash return
- -12.6%
- Down payment
- $187,500
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
- Duplex
- Bedrooms
- 2
- Building size
- 1,200 sqft
- Lot size
- 3,457 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 245858652
About this property
Exceptional triplex opportunity at 518 S Santa Fe Ave, Compton, featuring three 1-bedroom, 1-bath units and approximately 1,200 square feet of living space, offering versatility for both investors and owner-occupants seeking additional income potential. One of the units is a newly constructed, fully permitted ADU featuring a bright and inviting open-concept layout, modern finishes, shaker-style cabinetry, quartz countertops, luxury vinyl plank flooring, a beautiful stylish walk-in shower, a modern vanity, ceiling fans, mini-split heating and air conditioning, and abundant natural light. The ADU has received final approval and all required permits have been completed and passed. The property offers an excellent opportunity for an investor to maximize rental income or for an owner-occupant to live in one unit while generating rental income from the additional units. Conveniently located near major hospitals, schools, shopping centers, restaurants, and everyday amenities, with easy access to nearby freeways for commuting throughout Los Angeles. Whether you're looking to expand your investment portfolio or occupy one unit while generating rental income from the others, this income-producing triplex presents an outstanding opportunity in a central location. Some Photos digitally enhanced Broker and Broker’s Agents do not represent or guarantee the accuracy of the square footage, permitted or unpermitted space, lot size/dimensions, schools, or other information concerning the conditions or features of the property. Buyer is advised to independently verify the accuracy of all information through personal inspection and with appropriate professionals to satisfy themselves.
Location
518 N Santa Fe
Compton, Los Angeles, CA, 90221