← Back to listings
Triplex at 1870 W 37th Place
$1,049,000
1870 W 37th Place
Los Angeles, Los Angeles, 90018
Triplex · 3 units
Active · 2 days on market

Deal numbers

Est. cap rate
3.4%
Assumed rent, all units
$5,940/mo
Units
3
Price per unit
$349,667
Est. annual NOI
$35,640
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
$67,716
Operating expenses
$33,858
Net operating income
$33,858
Annual debt service
$62,811
Annual cash flow
-$28,953
Cash on cash return
-11.0%
Down payment
$262,250

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
Triplex
Bedrooms
3
Building size
2,823 sqft
Lot size
5,788 sqft
Year built
1921
Stories
2
Garage spaces
3
Pool
None
Status
Active
Days on market
2
MLS #
247093432

About this property

Welcome to this classic 1921 multi-family triplex located in a vibrant and accessible pocket of Los Angeles. Offering a total building size of approximately 2,823 square feet situated on a generous 5,793-square-foot lot, this property presents an exceptional value add or portfolio builder for savvy investors and owner-occupants alike. The property features a combined total of 7 bedrooms and 3 bathrooms spread across its multi-unit setup, offering functional footprints with strong rental upside. Centrally located with convenient access to local shopping, dining, major transit lines, and the USC campus area, making tenant demand consistently robust. Don't miss your chance to secure a versatile multi-family asset in a dynamic LA location. Bring your vision and capitalize on the massive potential this property has to offer!

Location

1870 W 37th Place

Los Angeles, Los Angeles, CA, 90018

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

1870 W 37th Pl, Los Angeles CA | Multifamily for Sale