← Back to listings
$859,900
5115 Loma Vista
Maywood, Los Angeles, 90270
Quadruplex · 4 units
Active · 36 days on market
Deal numbers
- Est. cap rate
- 5.2%
- Assumed rent, all units
- $7,480/mo
- Units
- 4
- Price per unit
- $214,975
- Est. annual NOI
- $44,880
- 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
- $85,272
- Operating expenses
- $42,636
- Net operating income
- $42,636
- Annual debt service
- $51,488
- Annual cash flow
- -$8,852
- Cash on cash return
- -4.1%
- Down payment
- $214,975
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
- 1,809 sqft
- Lot size
- 4,570 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 36
- MLS #
- 246348318
About this property
Wow 4 units in the Beautiful city of Maywood, property consists of 4 one bedroom and 4 bath units. Gated carports in from of property lots of privacy.
Location
5115 Loma Vista
Maywood, Los Angeles, CA, 90270