← Back to listings
Triplex at 1833 S 3rd
$2,000,000
1833 S 3rd
Alhambra, Los Angeles, 91803
Triplex · 3 units
Active · 32 days on market

Deal numbers

Est. cap rate
1.9%
Assumed rent, all units
$6,360/mo
Units
3
Price per unit
$666,667
Est. annual NOI
$38,160
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
$72,504
Operating expenses
$36,252
Net operating income
$36,252
Annual debt service
$119,754
Annual cash flow
-$83,502
Cash on cash return
-16.7%
Down payment
$500,000

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 sqft
Lot size
7,678 sqft
Year built
1977
Stories
2
Garage spaces
4
Heating
Central
Pool
None
Status
Active
Days on market
32
MLS #
247182809

About this property

Excellent investment opportunity in Alhambra! This spacious triplex features three units with a desirable unit mix. The front unit offers 3 bedrooms and 3 bathrooms and has been fully renovated, while the two additional units each feature 2 bedrooms and 2 bathrooms. The property also includes two detached 2-car garages, providing a total of four garage spaces, with convenient alley access. A great opportunity for an investor or owner looking for a multi-unit property in Alhambra. Tenant occupied. Please do not disturb tenants. Contact the listing agent for additional information and showing instructions

Location

1833 S 3rd

Alhambra, Los Angeles, CA, 91803

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

1833 S 3rd, Alhambra CA | Multifamily for Sale