
Deal numbers
- Est. cap rate
- 4.6%
- Assumed rent, all units
- $5,790/mo
- Units
- 3
- Price per unit
- $250,000
- Est. annual NOI
- $34,740
- 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
- $66,006
- Operating expenses
- $33,003
- Net operating income
- $33,003
- Annual debt service
- $44,908
- Annual cash flow
- -$11,905
- Cash on cash return
- -6.3%
- Down payment
- $187,500
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
- 1,734 sqft
- Lot size
- 6,500 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 9
- MLS #
- 246437318
About this property
Great investment or Multi-family opportunity in the heart of Southwest Los Angeles! This well-located corner-lot triplex features three spacious 1-bedroom, 1-bath units, each designed with a comfortable, home-like feel. Each unit offers its own private entrance, providing added privacy and the feeling of having your own little home. One of the units includes a carport with a fenced and enclosed parking area, offering added convenience, privacy, and security. The property also features fenced areas surrounding the units, providing additional separation and outdoor space. Whether you’re looking to add a strong income-producing property to your portfolio, live in one unit while renting the others, or accommodate multiple households, this triplex offers excellent flexibility and potential. Corner-lot location
Location
5953 S Denker Avenue
Los Angeles, Los Angeles, CA, 90047