← Back to listings
$1,250,000
42 W Mountain View Street
Long Beach, Los Angeles, 90805
Triplex · 3 units
Active · 19 days on market
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $6,150/mo
- Units
- 3
- Price per unit
- $416,667
- Est. annual NOI
- $36,900
- 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
- $70,110
- Operating expenses
- $35,055
- Net operating income
- $35,055
- Annual debt service
- $74,847
- Annual cash flow
- -$39,792
- Cash on cash return
- -12.7%
- Down payment
- $312,500
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
- 2,375 sqft
- Lot size
- 10,109 sqft
- Year built
- 1930
- Stories
- 1
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 19
- MLS #
- 246806796
About this property
Very rare rental units with huge lot for another unit to develop or build. Located near freeways 710 & 105 gives easy access. One Structure with 2 units and 1 SFR at the rear side with 3 beds/3baths. and a backyard.
Location
42 W Mountain View Street
Long Beach, Los Angeles, CA, 90805