← Back to listings
Quadruplex at 1528 2nd Avenue
$1,298,000
1528 2nd Avenue
Los Angeles, Los Angeles, 90019
Quadruplex · 4 units
Active · 3 days on market

Deal numbers

Est. cap rate
4.3%
Assumed rent, all units
$9,240/mo
Units
4
Price per unit
$324,500
Est. annual NOI
$55,440
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
$105,336
Operating expenses
$52,668
Net operating income
$52,668
Annual debt service
$77,721
Annual cash flow
-$25,053
Cash on cash return
-7.7%
Down payment
$324,500

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
Quadruplex
Bedrooms
4
Building size
4,588 sqft
Lot size
7,502 sqft
Year built
1911
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
3
MLS #
247023090

About this property

PRIME LOCATION, ARLINGTON HEIGHTS NEIGHBORHOOD OF LOS ANGELES. "Excellent Investment opportunity to acquire a fully occupied, turnkey 4-unit apartment building generating immediate, stable rental income." The perfect opportunity for savvy Investors, seeking strong income generation. Located in a desirable centrally area with quick access to the freeways, major transit corridors and filled with trendy dining, coffee, shops and retail. It's a fully enclosed property equipped with a secure Security Gate for controlled access and peace of mind. Newer large-size windows throughout to maximize natural light. Oversized units' layout Four expansive 1-bed, 1-bath units providing a rare amount of living space totaling 4,588sq near 1,150 square feet per unit, making them highly competitive and attractive to premium renters. Exclusive Parking Capacity featuring 4 Detached Garages plus 4 Concrete Parking Spaces in the back yard.

Location

1528 2nd Avenue

Los Angeles, Los Angeles, CA, 90019

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

1528 2nd Ave, Los Angeles CA | Multifamily for Sale