
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $7,980/mo
- Units
- 3
- Price per unit
- $358,333
- Est. annual NOI
- $47,880
- 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.
- Effective gross income
- $90,972
- Operating expenses
- $45,486
- Net operating income
- $45,486
- Annual debt service
- $64,368
- Annual cash flow
- -$18,882
- Cash on cash return
- -7.0%
- Down payment
- $268,750
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
- Building size
- 3,136 sqft
- Lot size
- 6,737 sqft
- Year built
- 1923
- Garage spaces
- 3
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 50
- MLS #
- 246433908
About this property
This Spanish triplex is down the street from Paramount Studios, adjacent to Melrose Ave and nearby employment, shops, places to eat...convenient to just about everything. The top floor, two bedroom owner's unit is empty, charming, beautiful and has a view of downtown from the front bedroom and balcony. The location and amenities are incredible and the other two units make it incredibly affordable...for what you would pay for a house about the size of the top unit you can own this triplex. Rich, hardwood floors are found in the living room, dining room and both bedrooms. Abundant windows bring light streaming into every room. There is so much storage including a pantry and closets in the living room and dining room. The rooftop balcony off the front bedroom faces east and has a partial view of the downtown skyline. Giant, rear balcony is accessed from the service porch or the back yard. Laundry hookups and machines are on the service porch along with the pantry. The two downstairs units are large, one bedrooms with stable, long term tenants. Each unit gets its own garage space in the back.
Location
833 N Ridgewood Place
Los Angeles, Los Angeles, CA, 90038