
Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $8,720/mo
- Units
- 4
- Price per unit
- $662,250
- Est. annual NOI
- $52,320
- 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
- $99,408
- Operating expenses
- $49,704
- Net operating income
- $49,704
- Annual debt service
- $158,615
- Annual cash flow
- -$108,911
- Cash on cash return
- -16.4%
- Down payment
- $662,250
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 6,128 sqft
- Lot size
- 4,810 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 3
- Heating
- Central
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 45
- MLS #
- 246375248
About this property
5327 Geer Ave is a brand-new 2026-built, non-rent controlled, fourplex in the heart of West Adams, one of Los Angeles’ most vibrant and sought-after neighborhoods. Nestled on a charming tree-lined street steps from Michelin guide noted restaurants such as Highly Likely Café, Alta Adams, Mizlala, and Cento Pasta Bar! With prime location, tenant friendly layouts and the best curb appeal in mid-city, this stunning property is projected to generate over $214k in annual rent, offering a strong cap rate of 6.25% and exceptional return on investment. The fourplex consists of two spacious 4-bedroom townhomes, one equally as impressive 3-bedroom unit and one highly rentable 2-bedroom, all thoughtfully designed to maximize space and functionality. Modern, open-concept layouts feature high-end finishes, stainless-steel appliances, massive kitchen islands, abundant natural light, and large windows that enhance the living experience. Additional highlights include expansive living areas, huge bedrooms, and sleek contemporary designs tailored to meet the demands of today’s renters. Each unit is separately metered for utilities, ensuring minimal operating costs, and the property is backed by a 1-year builder’s warranty for peace of mind. Positioned in the thriving West Adams neighborhood, the property guarantees high tenant demand and strong long-term appreciation. With its low-maintenance design, upscale units, and unbeatable location, 5327 Geer Ave is an exceptional opportunity for investors looking to secure a premium property in a fast-growing market. This is your chance to own a turnkey investment in one of LA’s hottest neighborhoods, don’t miss out!
Location
5327 Geer
Los Angeles, Los Angeles, CA, 90016