Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $7,290/mo
- Units
- 3
- Price per unit
- $483,333
- Est. annual NOI
- $43,740
- 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
- $83,106
- Operating expenses
- $41,553
- Net operating income
- $41,553
- Annual debt service
- $86,822
- Annual cash flow
- -$45,269
- Cash on cash return
- -12.5%
- Down payment
- $362,500
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
- 3,028 sqft
- Lot size
- 7,405 sqft
- Year built
- 1962
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 246015475
About this property
Prime Anaheim Location. Ideal Investment or Home. Discover this well positioned property in Anaheim, located directly across from a beautiful park and just ten minutes from Disneyland. Enjoy excellent convenience and accessibility in a highly desirable neighborhood.
Location
820 N Lido
Anaheim, Orange, CA, 92801