
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.
- 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