Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $7,800/mo
- Units
- 4
- Price per unit
- $225,000
- 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
- $53,890
- Annual cash flow
- -$9,430
- Cash on cash return
- -4.2%
- Down payment
- $225,000
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
- 1,936 sqft
- Lot size
- 5,997 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246005113
About this property
Prime Investment Opportunity! Fully Renovated Turnkey Quadplex! Outstanding income property in Bell Gardens,featuring 1 bedroom and 1 bathroom per unit, with mostly long-term section 8 tenants exempt from local rent control limits. Two detached buildings with large yard, open assigned parking space for each unit. Pride of ownership shines throughout with full updates, offering immediate steady cash flow and strong rental demand. Conveniently located near major freeways, bustling shopping centers, and local dining. An exceptional turnkey addition for both seasoned and entry-level investors—PLEASE DO NOT DISTURB TENANTS.
Location
6548 Specht Avenue
Bell Gardens, Los Angeles, CA, 90201