
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $8,960/mo
- Units
- 4
- Price per unit
- $374,750
- Est. annual NOI
- $53,760
- 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
- $102,144
- Operating expenses
- $51,072
- Net operating income
- $51,072
- Annual debt service
- $89,756
- Annual cash flow
- -$38,684
- Cash on cash return
- -10.3%
- Down payment
- $374,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,028 sqft
- Lot size
- 9,983.23 sqft
- Year built
- 1952
- Stories
- 1
- Garage spaces
- 4
- Style
- Cottage,Bungalow
- Pool
- None
- View
- City Lights,Neighborhood
- Status
- Active
- Days on market
- 48
- MLS #
- 245900722
About this property
THIS FOURPLEX HAS 5 BEDROOM 5 BATH LOCATED IN NORTH INGLEWOOD CA. NEAR DOWNTOWN INGLEWOOD AND KIA FORUM, SOFI STADIUM, AND THE INTRUSIT DOME. THE FRONT HOUSE IS A 2 BEDROOM ,1 BATH WITH LARGE BEDROOM AND LARGE BATHROOM, THEIR IS A SFR 1 BEDROOM 1 BATH UNIT BEHIND THE MAIN HOUSE WITH CARPORT, ALSO TWO UPSTAIRS BOTH 1BEROOM 1 BATH OVER A 2 CAR GARAGES.AND THERE IS MORE TO OFFER!PROPERTY ALSO HAS ADDITIONAL STORAGE SPACE THAT IS NEXT TO THE 2 CAR GARAGE, ONCE USED AS A ADU BY THE PRE 1976 OWNER/SELLER.THIS SELLER CONVERTED BACK TO A STORAGE SPACE.COULD BECOME AN ADU 2026! PROPERTY SITUATED ON 9,983 SQ. FT LOT WITH 3,028 LIVING SPACE THIS IS A GREAT TO INVEST IN A HIGH DEMANED RENTAL AREA FRONT SINGE FAMILY HOME WILL BE VACANT AT CLOSE ESCROW.ADJACENT TO CULVER CITY , MARINA DEL REY, AND SANTA MONICA JUST MINUTES AWAY. GREAT FOR FIRST TIME INVESTOR AND BUILDERS INVESTORS.
Location
316 E PLYMOUTH
Inglewood, Los Angeles, CA, 90302