Deal numbers
- Est. cap rate
- 5.5%
- Assumed rent, all units
- $7,320/mo
- Units
- 4
- Price per unit
- $199,975
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $47,896
- Annual cash flow
- -$6,172
- Cash on cash return
- -3.1%
- Down payment
- $199,975
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
- 3,000 sqft
- Lot size
- 7,007 sqft
- Year built
- 1921
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 247402246
About this property
Four-unit property. The front unit is a four bedroom, one bathroom home, ideal for owner occupancy. The property includes a separate rear two-story building with three additional units: each unit has two bedroom one bathroom, offering rental income potential. A great opportunity for an owner-user seeking comfortable living with added income or investor seeking to add to their portafolio.
Location
627 W 75th
Los Angeles, Los Angeles, CA, 90044