
Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $6,690/mo
- Units
- 3
- Price per unit
- $265,000
- Est. annual NOI
- $40,140
- 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
- $76,266
- Operating expenses
- $38,133
- Net operating income
- $38,133
- Annual debt service
- $47,602
- Annual cash flow
- -$9,469
- Cash on cash return
- -4.8%
- Down payment
- $198,750
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
- 7
- Bathrooms
- 3
- Building size
- 2,507 sqft
- Lot size
- 8,978 sqft
- Year built
- 1951
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 43
- MLS #
- 246518531
About this property
Welcome to this income-producing triplex located at 45031, 45033, 45035 10th Street West in Lancaster. This well-positioned property offers three rental units, providing an excellent opportunity for an investor or owner-user looking to maximize rental income potential. Unit 45031 is 3 bedrooms, one bathroom, laundry room, Unit 45033 is 2 bedrooms, one bathroom, laundry room. The rear unit separate building, located at 45035, has been remodeled and features two permitted bedrooms, one bathroom. The property offers a fenced yard with lawn, a separate storage unit, and convenient alley access with parking. Ideally situated near shopping, dining, and everyday amenities, this triplex combines functionality and convenience in a desirable Lancaster location. Call today to schedule a showing!
Location
45031 10th Street W
Lancaster, Los Angeles, CA, 93534