
Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $323,750
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $77,541
- Annual cash flow
- -$36,501
- Cash on cash return
- -11.3%
- Down payment
- $323,750
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
- 2,400 sqft
- Lot size
- 6,190 sqft
- Year built
- 2023
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246023382
About this property
Excellent investment opportunity in South Los Angeles. This well-maintained recently remodeled property is situated at the end of a quiet cul-de-sac and features four separate residential units on a spacious lot. All four units are currently occupied, providing immediate rental income and an attractive opportunity for investors seeking a stabilized multi-unit asset with no rent control The property offers flexibility for a variety of investment strategies, whether you’re looking to expand your portfolio or acquire a multi-unit property with rental income potential to offset ownership expenses. There is also potential for future upside through rental growth and continued investment in the property. Conveniently located just minutes from Downtown Los Angeles, with easy access to major freeways, public transportation, shopping, restaurants, schools, and a wide range of everyday amenities. An excellent opportunity to acquire an income-producing multi-unit property in a convenient Los Angeles location.
Location
1175 E 41 Place
Los Angeles, Los Angeles, CA, 90011