
Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $6,720/mo
- Units
- 3
- Price per unit
- $316,667
- Est. annual NOI
- $40,320
- 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
- $76,608
- Operating expenses
- $38,304
- Net operating income
- $38,304
- Annual debt service
- $56,883
- Annual cash flow
- -$18,579
- Cash on cash return
- -7.8%
- Down payment
- $237,500
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
- 1,970 sqft
- Lot size
- 5,856 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 21
- MLS #
- 247289345
About this property
Excellent opportunity to acquire a turnkey triplex in a highly desirable location—perfect for expanding an existing portfolio or launching a real estate investment business.This rare-to-market property features extensive interior and exterior upgrades with absolutely no deferred maintenance. Exceptionally well-maintained by the current owner, the building features stable, reliable, long-term tenants. With the major capital improvements already completed, an incoming owner can immediately focus on optimizing operations, capturing strong rental upside, and enjoying stable cash flow from day one. The property consists of a six-bedroom, four-bath multifamily asset situated on a residential lot within close proximity to major employment centers throughout the South Bay, including El Segundo, Hawthorne, Torrance, and the broader Los Angeles metropolitan area. Its location provides convenient access to Interstate 405, regional arterial corridors, Los Angeles International Airport, and the area's diverse mix of retail, dining, and service amenities. The property benefits from a location that continues to attract renter demand due to its connectivity to major aerospace, technology, logistics, healthcare, and professional employment hubs. Residents enjoy access to nearby beaches, recreational amenities, neighborhood shopping centers, and public transportation options, supporting long-term housing demand within the market. The surrounding area features a mix of residential neighborhoods and commercial services that contribute to everyday convenience for tenants.
Location
4733 W 159th
Lawndale, Los Angeles, CA, 90260