Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,490/mo
- Units
- 3
- Price per unit
- $331,667
- Est. annual NOI
- $32,940
- 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
- $62,586
- Operating expenses
- $31,293
- Net operating income
- $31,293
- Annual debt service
- $59,578
- Annual cash flow
- -$28,285
- Cash on cash return
- -11.4%
- Down payment
- $248,750
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,520 sqft
- Lot size
- 6,971 sqft
- Year built
- 1939
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 246087353
About this property
Investment opportunity near down town Los Angeles, One house with 3 bed/ 2 bath, private yard, long driveway and 1 car detached garage. Two 1 bed/1 bath units with their private front yard, 1 detached car garage each. They are in good condition and each unit has its own gas and electrical meters. Good rental area. Close access to 105 Fwy, SoFi Stadium, Hollywood Park, The Forum, Los Angeles County Museum of Art and Inglewood's down town shopping options give a vibrant atmosphere to the lifestyle. Don't let this opportunity to own a generating income property in Los Angeles and its future potential pass by, set up an appointment to preview it today!
Location
1202 W 90th
Los Angeles, Los Angeles, CA, 90044