Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $7,590/mo
- Units
- 3
- Price per unit
- $660,000
- Est. annual NOI
- $45,540
- 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
- $86,526
- Operating expenses
- $43,263
- Net operating income
- $43,263
- Annual debt service
- $118,557
- Annual cash flow
- -$75,294
- Cash on cash return
- -15.2%
- Down payment
- $495,000
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
- 3,620 sqft
- Lot size
- 8,057 sqft
- Year built
- 1988
- Stories
- 2
- Garage spaces
- 6
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Mountain(s)
- Status
- Active
- Days on market
- 1
- MLS #
- 246759004
About this property
Great for owner occupy with front house (3Bedrooms + 2.5 baths Townhome, 1,550 sq/ft., fully rehabbed in 2016) with 2 car garages and two (2bed+2bath, 1,050 sq./ft.) units above the Two 2 car garages with large balconies. All units are on month to month and rents has not been raised in over a year. Unit C was rehabbed in 2023. Great Arcadia location, Arcadia School district, Potential for multiple ADUs., Well maintained Central Air.
Location
113 Diamond
Arcadia, Los Angeles, CA, 91006