Deal numbers
- Est. cap rate
- 6.0%
- Assumed rent, all units
- $6,990/mo
- Units
- 3
- Price per unit
- $233,000
- Est. annual NOI
- $41,940
- 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
- $79,686
- Operating expenses
- $39,843
- Net operating income
- $39,843
- Annual debt service
- $41,854
- Annual cash flow
- -$2,011
- Cash on cash return
- -1.2%
- Down payment
- $174,750
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
- 6
- Bathrooms
- 3
- Building size
- 2,094 sqft
- Lot size
- 6,712 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Style
- Bungalow
- Heating
- Natural Gas
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 247538530
About this property
Three separate houses on 6,712 sqft lot. One house is a 3 bedroom/1 bath at $2,399 per month. Another is a 1 bedroom/1 bath at $777 per month. Last home is a 2 bedroom/1 bath at $1,112 per month. Monthly income of $4,280 per month. Parking available on driveway, units have yard space, and located in desirable rental area. More photos hopefully soon. Property is on 60th Place not 60th Street.
Location
5067 E 60th
Maywood, Los Angeles, CA, 90270