
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $6,330/mo
- Units
- 3
- Price per unit
- $416,667
- Est. annual NOI
- $37,980
- 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
- $72,162
- Operating expenses
- $36,081
- Net operating income
- $36,081
- Annual debt service
- $74,847
- Annual cash flow
- -$38,766
- Cash on cash return
- -12.4%
- Down payment
- $312,500
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
- 2,615 sqft
- Lot size
- 8,579 sqft
- Year built
- 1945
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace,Central
- Cooling
- Central Air,Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 11
- MLS #
- 247541078
About this property
Prime tenant-occupied Monterey Park triplex! Perfect for savvy investors seeking steady holding income and future revenue optimization. The front building features two single-story units (2BD/1BA each), both offering a spacious living/dining combo and a good-sized kitchen. Positioned alongside is a custom upper-level 2BD/1.5BA unit set above the parking area, featuring vaulted ceilings, a large kitchen, dedicated dining area, spacious living room, and a private enclosed upstairs patio. All units feature dual entrances. Amenities include a central courtyard, shared laundry, two 1-car garages, a 2-car garage, and carport parking. Enjoy close proximity to DTLA, shopping, schools, and freeways. Outstanding long-term investment opportunity!
Location
2442 Sherbrook
Monterey Park, Los Angeles, CA, 91754