Est. cap rate

5.0%

Assumed rent, all units

$5,160/mo

Units

3

Price per unit

$205,000

Est. annual NOI

$30,960

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.

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

1,814 sqft

Lot size

5,102 sqft

Year built

1928

Stories

1

Garage spaces

4

Heating

Wall Furnace

Cooling

See Remarks

Pool

None

View

Neighborhood

Status

Active

Days on market

31

MLS #

246078233

About this property

TRIPLEX INVESTMENT OPPORTUNITY! BUILT FOR CASH FLOW! Three units. Multiple income streams. Serious upside. Live in one and cash flow the others or create serious cash flow by renting all 3! Each unit features 1 bedroom, 1 bathroom, individual electrical and gas meters, plus washer and dryer hookups for added convenience and tenant appeal. An extended driveway leads to four recently renovated single-car garages, creating additional value and future income potential. Located in a growing Los Angeles market with stable, strong tenants already in place and room to increase cash flow over time. Income-producing properties with this kind of upside don’t come around often. Buy now, build equity, and capitalize on the growth potential!

Location

135 E 77th Street

Los Angeles, Los Angeles, CA, 90003