← Back to listings
$1,295,000
118 E Truslow
Fullerton, Orange, 92832
Triplex · 3 units
Active · 27 days on market
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $7,320/mo
- Units
- 3
- Price per unit
- $431,667
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $77,541
- Annual cash flow
- -$35,817
- Cash on cash return
- -11.1%
- Down payment
- $323,750
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
- 2,152 sqft
- Lot size
- 8,712 sqft
- Year built
- 1966
- Stories
- 1
- Garage spaces
- 4
- Heating
- None
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 27
- MLS #
- 246763744
Location
118 E Truslow
Fullerton, Orange, CA, 92832