← Back to listings
Quadruplex at 717 W 77th
$1,100,000
717 W 77th
Los Angeles, Los Angeles, 90044
Quadruplex · 4 units
Active · 67 days on market

Deal numbers

Est. cap rate
4.0%
Assumed rent, all units
$7,320/mo
Units
4
Price per unit
$275,000
Est. annual NOI
$43,920
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
$83,448
Operating expenses
$41,724
Net operating income
$41,724
Annual debt service
$65,865
Annual cash flow
-$24,141
Cash on cash return
-8.8%
Down payment
$275,000

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
3,651 sqft
Lot size
7,002 sqft
Year built
1947
Stories
2
Garage spaces
4
Heating
Wall Furnace
Pool
None
Status
Active
Days on market
67
MLS #
246020165

About this property

Discover the potential of this four unit multifamily property Situated on approximately 7,002- square foot lot, the property offers approximately 3651 square feet of building space, garage parking, and an opportunity for investors seeking rental income and long- term investment potential. with four residential units, this property offers flexibility for investors looking to expand their rental portfolio. Conveniently located near major freeways, public transportation, shopping, dinning and everyday amenities, the property provides access to many of Los Angeles' surrounding communities. whether you are an experienced investor or looking to expand your real estate portfolio, this multifamily property presents an opportunity worth exploring. DON'T MISS THE POTENCIAL THIS LOS ANGELES INVESTMENT PROPERTY HAS TO OFFER!

Location

717 W 77th

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

717 W 77th, Los Angeles CA | Multifamily for Sale