Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $7,350/mo
- Units
- 3
- Price per unit
- $466,667
- Est. annual NOI
- $44,100
- 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
- $83,790
- Operating expenses
- $41,895
- Net operating income
- $41,895
- Annual debt service
- $83,828
- Annual cash flow
- -$41,933
- Cash on cash return
- -12.0%
- Down payment
- $350,000
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,745 sqft
- Lot size
- 8,992 sqft
- Year built
- 1965
- Stories
- 1
- Garage spaces
- 6
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 246084075
About this property
Excellent location, Great neighborhood! 3 units on one lot each consists of two bedrooms one bath with attached 2 car garage. All units are in good condition, spacious bright and airy. The last unit has a newer kitchen, newer bathroom and central A/C and Heat. Close to shopping centers, supermarkets, schools, public transportation and churches. Easy access to freeway. Mountain views. Must see to appreciate!
Location
1717 Atchison
Pasadena, Los Angeles, CA, 91104