
Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $6,930/mo
- Units
- 3
- Price per unit
- $331,666
- Est. annual NOI
- $41,580
- 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
- $79,002
- Operating expenses
- $39,501
- Net operating income
- $39,501
- Annual debt service
- $59,578
- Annual cash flow
- -$20,077
- Cash on cash return
- -8.1%
- Down payment
- $248,750
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
- 3
- Building size
- 2,798 sqft
- Lot size
- 6,278 sqft
- Year built
- 1952
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 33
- MLS #
- 246519138
About this property
AMAZING LOCATION! A unique opportunity for an owner-user seeking multiple private living spaces under one ownership. The property consists of three separate units totaling 5 bedrooms and 3 bathrooms, situated on an approximately 6,278 SF lot in the heart of Los Angeles. Zoned LARD1.5 and located within a TOC Tier 3 area, the property also offers additional long-term potential for buyers looking to improve or reposition the property. Conveniently located near shopping, dining, major employment centers, and some of Los Angeles’ most desirable neighborhoods. Easy to show — have your agent schedule a private tour today.
Location
1272 Queen Anne
Los Angeles, Los Angeles, CA, 90019