← Back to listings
$780,000
1454 N Eastern Avenue
Los Angeles, Los Angeles, 90063
Triplex · 3 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $5,250/mo
- Units
- 3
- Price per unit
- $260,000
- Est. annual NOI
- $31,500
- 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
- $59,850
- Operating expenses
- $29,925
- Net operating income
- $29,925
- Annual debt service
- $46,704
- Annual cash flow
- -$16,779
- Cash on cash return
- -8.6%
- Down payment
- $195,000
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
- 1,680 sqft
- Lot size
- 2,701 sqft
- Year built
- 1947
- Stories
- 2
- Garage spaces
- 0
- Style
- Modern,See Remarks
- Heating
- See Remarks
- Cooling
- See Remarks
- Pool
- None
- View
- City Lights,Bridge(s)
- Status
- Active
- Days on market
- 1
- MLS #
- 247139499
About this property
Great opportunity to own a Triplex in the city of Los Angeles. This property has easy access to public transportation, in close proximity to CAL State LA and city Torrance Elementary School.
Location
1454 N Eastern Avenue
Los Angeles, Los Angeles, CA, 90063