Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $7,120/mo
- Units
- 4
- Price per unit
- $212,250
- Est. annual NOI
- $42,720
- 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
- $81,168
- Operating expenses
- $40,584
- Net operating income
- $40,584
- Annual debt service
- $50,836
- Annual cash flow
- -$10,252
- Cash on cash return
- -4.8%
- Down payment
- $212,250
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
- 3,072 sqft
- Lot size
- 4,111 sqft
- Year built
- 1963
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 22
- MLS #
- 247085010
About this property
Four units available for sale centrally located in Los Angeles and close to everything, three of the units are 2 bedrooms/one bathroom and one unit is 3 bedrooms/one bathroom. Two of the four units are vacant and the other two are tenant occupied. Please call the Agent for more information. Property has parking at the back of the building and parking access is from the alley.
Location
8858 S Central
Los Angeles, Los Angeles, CA, 90002