← Back to listings
Triplex at 549 Hoefner
$699,999
549 Hoefner
Los Angeles, Los Angeles, 90022
Triplex · 3 units
Active · 23 days on market

Deal numbers

Est. cap rate
4.7%
Assumed rent, all units
$5,460/mo
Units
3
Price per unit
$233,333
Est. annual NOI
$32,760
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
$62,244
Operating expenses
$31,122
Net operating income
$31,122
Annual debt service
$41,914
Annual cash flow
-$10,792
Cash on cash return
-6.2%
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
5
Bathrooms
3
Building size
2,103 sqft
Lot size
5,352 sqft
Year built
1936
Stories
1
Garage spaces
1
Heating
Wall Furnace
Cooling
None
Pool
None
View
None
Status
Active
Days on market
23
MLS #
246903345

About this property

INVESTMENT OPPORTUNITY IN LOS ANGELES. 549 Hoefner offers investors a compelling combination of existing rental income, a desirable unit mix, gated parking, and future value potential. This triplex features three separate residential units, including a two bedroom, one bathroom front unit, a one bedroom, one bathroom middle unit separated by a garage, and a detached two bedroom, one bathroom rear unit that has been recently remodeled and upgraded. Two units are currently tenant occupied with tenants who are current, in good standing, and interested in remaining at the property, providing an incoming investor with established rental income from day one. The recently remodeled rear unit offers additional flexibility and an opportunity to maximize the property’s overall income potential. Adding to the property’s appeal are two gated parking spaces, an increasingly valuable feature for Los Angeles tenants. For investors looking beyond today’s income, the combination of three units, existing tenancy, a remodeled detached unit, parking, and potential for future rent growth or property improvements makes 549 Hoefner an opportunity worth exploring. Whether the strategy is buy and hold, income optimization, or long term appreciation, this property provides multiple avenues for an investor to unlock additional value. Buyer to independently verify unit information, rents, expenses, permits, zoning, and any development or income opportunities with the appropriate authorities.

Location

549 Hoefner

Los Angeles, Los Angeles, CA, 90022

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

549 Hoefner, Los Angeles CA | Multifamily for Sale