
Deal numbers
- Est. cap rate
- 1.0%
- Assumed rent, all units
- $10,470/mo
- Units
- 3
- Price per unit
- $2,165,000
- Est. annual NOI
- $62,820
- 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
- $119,358
- Operating expenses
- $59,679
- Net operating income
- $59,679
- Annual debt service
- $388,903
- Annual cash flow
- -$329,224
- Cash on cash return
- -20.3%
- Down payment
- $1,623,750
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
- 1 sqft
- Lot size
- 4,055 sqft
- Year built
- 1937
- Stories
- 2
- Garage spaces
- 3
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246935264
About this property
Discover one of the most exceptional multi-family lots to come available in Manhattan Beach’s coveted Sand Section. This rare 45' × 90' parcel (4,050 sq ft BTV) is a full 50% larger than the standard 30' × 90' Sand Section lot, delivering exceptional scale and flexibility rarely found west of Highland. Positioned on the desirable north sunny side of a walk street with street-to-alley configuration, the property offers broad walk-street frontage, unique views, and the advantage of 1935-era setback. Rear alley access provides convenient parking, while the generous dimensions open up outstanding possibilities for multi-unit living, expansive outdoor space, or new development. Just steps from the Strand and the beach on a prime 200-block location, this lot combines unmatched size, orientation, and lifestyle appeal in one of Southern California’s most sought-after coastal neighborhoods. A true one-of-a-kind opportunity for the discerning buyer or developer.
Location
223 32nd St
Manhattan Beach, Los Angeles, CA, 90266