Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $5,460/mo
- Units
- 3
- Price per unit
- $278,333
- Est. annual NOI
- $32,760
- 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
- $62,244
- Operating expenses
- $31,122
- Net operating income
- $31,122
- Annual debt service
- $49,997
- Annual cash flow
- -$18,875
- Cash on cash return
- -9.0%
- Down payment
- $208,750
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
- 1,732 sqft
- Lot size
- 5,375 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247104150
About this property
PRIME LOCATION, NEAR METRO LINK, FREEWAYS, SHOPPING, SCHOOLS AND OTHER AMENITIES, THIS WOULD MAKE A GREAT INVESTMENT FOR SOMEONE THAT WOULD LIKE TO LIVE IN ONE AND RENT THE OTHER TWO UNITS. BORDER OF MONTEREY PARK, VERY CLOSE TO EAST LOS ANGELES COLLEGE. DON'T MISS THIS OPPORTUNITY. ONE UNIT WAS ALMOST COMPLETELY REMODELED ON THE INSIDE. PROPERTY ALSO HAS A NICE SIZE DETACHED GARAGE THAT WOULD A PERFECT ADU. (PLEASE CHECK WITH THE CITY FOR PERMITS REQUIRED).
Location
5340 Dewar Avenue
East Los Angeles, Los Angeles, CA, 90022