Est. cap rate

4.3%

Assumed rent, all units

$5,250/mo

Units

3

Price per unit

$243,333

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.

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

2,162 sqft

Lot size

4,996 sqft

Year built

1926

Stories

1

Garage spaces

3

Heating

Floor Furnace

Cooling

None

Pool

None

View

None

Status

Active

Days on market

1

MLS #

247329449

About this property

Excellent income-producing opportunity in the heart of Los Angeles! This multi-unit property features three (3) separate residences, each offering 1 bedroom and 1 bathroom, ideal for an investor seeking a turnkey portfolio addition or an owner-user looking to offset their mortgage. Conveniently located near local shopping, dining, schools, and major freeway access points, this property offers easy connectivity to Downtown LA and surrounding communities. A fantastic opportunity to add a solid multi-unit asset to your investment portfolio in a centrally located, high-demand area of Los Angeles. Buyer to verify all information, including but not limited to square footage, unit configurations, permits, and zoning, to their full satisfaction.

Location

1127 Calzona

Los Angeles, Los Angeles, CA, 90023