← Back to listings
$995,000
6504 Jaboneria
Bell Gardens, Los Angeles, 90201
Quadruplex · 4 units
Active · 37 days on market
Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $7,800/mo
- Units
- 4
- Price per unit
- $248,750
- Est. annual NOI
- $46,800
- 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
- $88,920
- Operating expenses
- $44,460
- Net operating income
- $44,460
- Annual debt service
- $59,578
- Annual cash flow
- -$15,118
- Cash on cash return
- -6.1%
- 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
- Quadruplex
- Bedrooms
- 4
- Building size
- 2,424 sqft
- Lot size
- 12,341 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 37
- MLS #
- 246620676
About this property
Investor's delight. 4 separate houses on one corner lot. Houses consist of : One:: 2 bedroom, 1 bath house and Three: 1 bedroom and 1 bath houses. Lot's of Potential for future development.
Location
6504 Jaboneria
Bell Gardens, Los Angeles, CA, 90201