← Back to listings
Triplex at 1139 E 67th Street
$899,000
1139 E 67th Street
Inglewood, Los Angeles, 90302
Triplex · 3 units
Active · 25 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

1139 E 67th St, Inglewood CA | Multifamily for Sale