
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $6,720/mo
- Units
- 3
- Price per unit
- $299,667
- Est. annual NOI
- $40,320
- 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
- $76,608
- Operating expenses
- $38,304
- Net operating income
- $38,304
- Annual debt service
- $53,830
- Annual cash flow
- -$15,526
- Cash on cash return
- -6.9%
- Down payment
- $224,750
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
- 2,387 sqft
- Lot size
- 5,512 sqft
- Year built
- 1955
- Stories
- 2
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 25
- MLS #
- 246340876
About this property
PRICED TO SELL! Excellent investment opportunity in Inglewood! This triplex features three 1-bedroom, 1-bath units, offering a great combination of existing rental income and future upside potential. One unit is currently vacant, providing an excellent opportunity for an owner-user or investor to lease the unit at current market rent. Each unit has its own garage parking, plus additional parking in the rear. The property also offers potential to convert existing garage space and/or add an ADU for an additional unit and increased rental income. With one vacant unit, below-market existing rents, ample parking, and value-add potential, this is an attractive opportunity for an investor looking to increase long-term cash flow and property value. Conveniently located near shopping, dining, transportation, major freeways, SoFi Stadium, Intuit Dome, and Kia Forum. Motivated sellers, bring your investors and owner-user buyers!
Location
1139 E 67th Street
Inglewood, Los Angeles, CA, 90302