← Back to listings
Triplex at 833 N Ridgewood Place
$1,075,000
833 N Ridgewood Place
Los Angeles, Los Angeles, 90038
Triplex · 3 units
Active · 50 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

833 N Ridgewood Pl, Los Angeles CA | Multifamily for Sale