
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.
- 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