
Deal numbers
- Est. cap rate
- 4.8%
- Assumed rent, all units
- $6,060/mo
- Units
- 3
- Price per unit
- $250,000
- Est. annual NOI
- $36,360
- 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
- $69,084
- Operating expenses
- $34,542
- Net operating income
- $34,542
- Annual debt service
- $44,908
- Annual cash flow
- -$10,366
- Cash on cash return
- -5.5%
- Down payment
- $187,500
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
- 1,157 sqft
- Lot size
- 6,040 sqft
- Year built
- 1927
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 21
- MLS #
- 246905517
About this property
Jusr Reduced .Great investment opportunity for an investor or a first-time buyer ready to build wealth through real estate ownership! This well-located property features three separate units, each offering 1 bedroom and 1 bathroom, and all units are currently occupied, providing immediate rental income potential. Located in the desirable city of Inglewood, CA, this property offers an excellent location just minutes away from SoFi Stadium, Hollywood Park, and major entertainment venues. A great opportunity to start or expand your real estate portfolio in one of the most sought-after areas of Los Angeles County. Don’t miss this chance to own a multi-unit property in a prime location!
Location
3534 W 112th
Inglewood, Los Angeles, CA, 90303