Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $7,350/mo
- Units
- 3
- Price per unit
- $466,333
- Est. annual NOI
- $44,100
- 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
- $83,790
- Operating expenses
- $41,895
- Net operating income
- $41,895
- Annual debt service
- $83,768
- Annual cash flow
- -$41,873
- Cash on cash return
- -12.0%
- Down payment
- $349,750
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
- 4,581 sqft
- Lot size
- 6,475 sqft
- Year built
- 1908
- Stories
- 2
- Garage spaces
- 2
- Heating
- Floor Furnace,Central
- Pool
- None
- Status
- Active
- Days on market
- 159
- MLS #
- 247124744
About this property
PRICE REDUCTION LOCATION ,LOCATION,LOCATION, TRIPLEX ON CORNER LOT CLOSE TO EAST HOLLYWOOD, KOREA TOWN AND WID WHILSHIRE AREA AND 10 MIN AWAY FROM DOWN TOWN L.A. PRME INVESTMENT OPPORTUNITY IN THE HEART OF LOS ANGELES FRONT HOUSE 4/2 REAR BUILDING 3/1 3/1 ALL UNITS WILL DELIVERY VACANT.
Location
4214 Rosewood
Los Angeles, Los Angeles, CA, 90004