Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $258,333
- 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
- $46,405
- Annual cash flow
- -$15,625
- Cash on cash return
- -8.1%
- Down payment
- $193,750
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
- 2,433 sqft
- Lot size
- 5,661 sqft
- Year built
- 1898
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 94
- MLS #
- 246398551
About this property
Excellent opportunity to own a well-located 3-unit income property in the heart of Los Angeles. Conveniently situated just minutes from USC, the Fashion District, Crypto.com Arena, and Downtown Los Angeles, with easy access to the 110 and 10 Freeways. This property offers strong investment potential in a high-demand rental market. Whether you're looking to expand your portfolio or acquire your first multi-family investment, this is an opportunity you won't want to miss. Seller is highly motivated and will consider all offers.
Location
925 E 32nd Street
Los Angeles, Los Angeles, CA, 90011