Est. cap rate

2.8%

Assumed rent, all units

$5,940/mo

Units

3

Price per unit

$431,667

Est. annual NOI

$35,640

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.

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

3,144 sqft

Lot size

5,611 sqft

Year built

1968

Stories

1

Garage spaces

5

Heating

Zoned

Cooling

Central Air,Zoned

Pool

None

Status

Active

Days on market

1

MLS #

246427011

About this property

TURNKEY INVESTMENT OPPORTUNITY — DUPLEX + BRAND-NEW ADU! Welcome to 3204 & 3206 W. 27th St., a fully renovated duplex with a brand-new ADU, offering an exceptional opportunity for investors seeking strong income with minimal maintenance. The property has undergone a complete renovation, including new electrical, new plumbing, custom kitchen cabinetry, split A/C systems, tankless water heaters, solar panels, a washer and dryer in each residence, and a renovated roof. Every major component has been upgraded for modern living and long-term ownership. The property generates approximately $119,000 in annual income, providing an attractive income-producing asset in a highly convenient Los Angeles location. Close to USC, Culver City, and Downtown Los Angeles, with easy access to major employment, education, shopping, and entertainment centers. A rare opportunity to acquire a fully upgraded income property with excellent upside potential. Don’t miss this one

Location

3204 W 27th St

Los Angeles, Los Angeles, CA, 90018