Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $241,667
- Est. annual NOI
- $32,400
- 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
- $61,560
- Operating expenses
- $30,780
- Net operating income
- $30,780
- Annual debt service
- $43,411
- Annual cash flow
- -$12,631
- Cash on cash return
- -7.0%
- Down payment
- $181,250
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
- 2,379 sqft
- Lot size
- 7,504 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246172077
About this property
Great 3 unit property fully occupied. There is plenty of onsite parking and street parking as well. Located across the street from an Elementary school and walking distance to South Park Recreation Center. This is a great property to add to your portfolio!
Location
724 E 50th
Los Angeles, Los Angeles, CA, 90011