Est. cap rate

2.7%

Assumed rent, all units

$6,240/mo

Units

3

Price per unit

$462,667

Est. annual NOI

$37,440

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.

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

2,824 sqft

Lot size

15,115 sqft

Year built

1948

Stories

1

Garage spaces

2

Pool

None

Status

Active

Days on market

27

MLS #

246001870

About this property

First time on the market in 25 years. Three homes on a large lot, all with new roofs and paint and updated electrical panels and windows. The front two homes are 2 bedrooms and 1 bathroom units and the rear home is 3 BR with 1 3/4 BA. The large rear home has been extensively remodeled and includes new HVAC, windows, and a tankless water heater. All three units have private yards, patios, and parking. This property has been well-cared for and fully shows its pride of ownership.

Location

12037 Rio Hondo Parkway

El Monte, Los Angeles, CA, 91732