Deal numbers
- Est. cap rate
- 1.3%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $822,000
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $196,876
- Annual cash flow
- -$155,836
- Cash on cash return
- -19.0%
- Down payment
- $822,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 7,316 sqft
- Lot size
- 6,952 sqft
- Year built
- 2019
- Stories
- 3
- Garage spaces
- 4
- Style
- Modern,Contemporary
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 40
- MLS #
- 246980059
About this property
Great Investment Property!!! Remodeled townhouse style Quadruplex with two separated buildings built in 2019 and Located in Southwest Los Angeles. It features total living area of 7,316 sqft with a total of 22 bedrooms and 22 bathrooms. The front building with duplex (unit 4103 & unit 4103 1/2), Each unit features living area of 1,452 with 4 bedrooms & 4 bathrooms, two car tandem parking garage. The rear building with duplex (unit 4105 & unit 4105 1/2), Each unit features living area of 2,206 sqft with 7 bedrooms & 7 bathrooms, two car tandem uncovered parking spaces. Each unit with its own indoor laundry hook-up, Separate water, electricity and gas meters, Central HVAC. Open floor plan with vinyl laminate wood and tile flooring, quartz countertops in kitchen. Many upgrades including New interior paint throughout, New paint cabinets with New oven were installed in all kitchens. Convenient location close to USC, community parks, shopping, restaurants, banks, schools, Downtown Los Angeles and the Metro E Line. Short distance access to 110 & 10 freeways.
Location
4103 S Normandie Avenue
Los Angeles, Los Angeles, CA, 90037