
Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $7,650/mo
- Units
- 3
- Price per unit
- $466,667
- Est. annual NOI
- $45,900
- 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
- $87,210
- Operating expenses
- $43,605
- Net operating income
- $43,605
- Annual debt service
- $83,828
- Annual cash flow
- -$40,223
- Cash on cash return
- -11.5%
- Down payment
- $350,000
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,923 sqft
- Lot size
- 8,371 sqft
- Year built
- 1932
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 25
- MLS #
- 247040820
About this property
EXCEPTIONAL GLENDALE TRIPLEX OPPORTUNITY! This well-positioned property offers a desirable three-unit configuration, featuring a spacious front residence with 3 bedrooms and 2 bathrooms, complemented by two additional units, each offering 2 bedrooms and 1 bathroom. The main residence features copper plumbing. This triplex presents an excellent opportunity for an investor or owner-user seeking versatility and long-term potential. With its attractive multi-unit layout and sought-after Glendale location, this property offers the opportunity to enhance and personalize while enjoying the benefits of a multi-unit property. Conveniently located near shopping, dining, transportation, and a variety of Glendale amenities. Buyers are encouraged to conduct their own due diligence regarding property condition, rental information, permits, zoning, and all aspects of the property.
Location
408 Raymond
Glendale, Los Angeles, CA, 91201