
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $9,200/mo
- Units
- 4
- Price per unit
- $349,975
- Est. annual NOI
- $55,200
- 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
- $104,880
- Operating expenses
- $52,440
- Net operating income
- $52,440
- Annual debt service
- $83,822
- Annual cash flow
- -$31,382
- Cash on cash return
- -9.0%
- Down payment
- $349,975
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 2,824 sqft
- Lot size
- 7,663 sqft
- Year built
- 1938
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247299572
About this property
Quadplex!! Best investment Opportunity in Alhambra. It is perfect for owner to live in one unit and rent out 3 units to make stable income. This multi-family residential property is situated at the corner of Almansor Street and East Commonwealth. The property is located within the Alhambra Unified School District and sits in a highly walkable, convenient pocket of Alhambra. Just one block away from the sprawling Alhambra Park, Almansor Golf Course, and the local YMCA. Within easy walking distance to the active shopping, dining, and commercial strip on Main Street, as well as local markets, banks, and a 24 Hour Fitness. Has 4 separate gas and electric meters. Driver by only. Don't disturb tenants. submit offer before it gone. Offer subject to inside inspection.
Location
224 S Almansor
Alhambra, Los Angeles, CA, 91801