Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $7,400/mo
- Units
- 4
- Price per unit
- $212,500
- Est. annual NOI
- $44,400
- 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
- $84,360
- Operating expenses
- $42,180
- Net operating income
- $42,180
- Annual debt service
- $50,896
- Annual cash flow
- -$8,716
- Cash on cash return
- -4.1%
- Down payment
- $212,500
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
- 3,184 sqft
- Lot size
- 5,946 sqft
- Year built
- 1952
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246148013
About this property
GREAT OPPORTUNITY TO OWN 4 UNITS IN THE CITY OF COMPTON! TWO 1 BEDROOM 1 BATH AND TWO 2 BEDROOM 1 BATH. EACH SPACIOUS UNIT HAS LAMINATE FLOORS, TILE IN KITCHEN AND BATHROOMS, LAUNDRY HOOK UPS. EACH UNIT HAS INDIVIDUAL GARAGE. 4 CAR GARAGE WITH NEW DOORS, GARAGE HAS NEW ROOF, BUILDING FRESHLY PAINTED, CLOSE TO COMPTON COURTHOUSE, CITY HALL, CITY LIBRARY, POST OFFICE, METRO, SCHOOLS, SHOPPING.
Location
301 W Magnolia
Compton, Los Angeles, CA, 90220