← Back to listings
Triplex at 3534 W 112th
$750,000
3534 W 112th
Inglewood, Los Angeles, 90303
Triplex · 3 units
Active · 21 days on market

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.

5.0%
50%
25%
7.00%
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

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

3534 W 112th, Inglewood CA | Multifamily for Sale