
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.
- 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