← Back to listings
Triplex at 1221 W 88th
$950,000
1221 W 88th
Los Angeles, Los Angeles, 90044
Triplex · 3 units
Active · 6 days on market

Deal numbers

Est. cap rate
3.5%
Assumed rent, all units
$5,490/mo
Units
3
Price per unit
$316,667
Est. annual NOI
$32,940
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.

5.0%
50%
25%
7.00%
Effective gross income
$62,586
Operating expenses
$31,293
Net operating income
$31,293
Annual debt service
$56,883
Annual cash flow
-$25,590
Cash on cash return
-10.8%
Down payment
$237,500

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
Triplex
Bedrooms
3
Building size
1,811 sqft
Lot size
6,088 sqft
Year built
1920
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
6
MLS #
245966488

About this property

Welcome to 1221 W 88th St, a versatile triplex offering an excellent opportunity for investors or owner users. The property features a spacious 3 bedroom, 2 bathroom front house, plus two rear 1 bedroom, 1 bathroom units, providing a total of 5 bedrooms and 4 bathrooms. One unit will be delivered vacant at close of escrow. This is the current owner occupied unit and offers a great opportunity for an owner user to move in while generating rental income from the other two units. The property also offers excellent off street parking. The front driveway accommodates 2 cars, while the rear units have their own separate driveway accessible through the alley, providing parking for up to 5 additional vehicles. The generous parking is a great feature for both residents and guests. With three separate units, a desirable unit mix, substantial parking, and one unit delivered vacant, this property offers flexibility for rental income, extended family living, or an owner user looking to offset expenses with rental income. FHA and VA financing welcome! Conveniently located in South Los Angeles with easy access to major streets, transportation, shopping, dining, and everyday amenities. Don't miss this opportunity to own a triplex with excellent parking and owner user potential.

Location

1221 W 88th

Los Angeles, Los Angeles, CA, 90044

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

1221 W 88th, Los Angeles CA | Multifamily for Sale