
Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $5,790/mo
- Units
- 3
- Price per unit
- $233,333
- 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
- $41,914
- Annual cash flow
- -$8,911
- Cash on cash return
- -5.1%
- Down payment
- $175,000
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
- 1,920 sqft
- Lot size
- 5,171 sqft
- Year built
- 1943
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 25
- MLS #
- 246585716
About this property
Exceptional Investment opportuniy featuring 3 detached residenses on on e lot )1930, 1932 and 11934) in South Los Angeles near the Inglewood border. All three units offer 2 bedroom, with no shared walls, providing increased privacy and a true single-family feel. The property has benefited from recent improvements, paint, updates. All units on a month to month term. Additional features include separate meters, a gated fenced lot, rear alley access, and four parking spaces for convenience and security. Situated near major entertainment and sports destinations including Kia Forum, SoFi Stadium, Intuit Dome, and Hollywood Park Casino, with convenient access to shopping parks, schools, public transportation, and major freeways. A compelling opportunity for investors seeking an income-producing property with long-term potentioal and
Location
1930 W Manchester
Los Angeles, Los Angeles, CA, 90047