← Back to listings
Triplex at 6882 Jaboneria
$999,999
6882 Jaboneria
Bell Gardens, Los Angeles, 90201
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
3.5%
Assumed rent, all units
$5,850/mo
Units
3
Price per unit
$333,333
Est. annual NOI
$35,100
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.

5.0%
50%
25%
7.00%
Effective gross income
$66,690
Operating expenses
$33,345
Net operating income
$33,345
Annual debt service
$59,877
Annual cash flow
-$26,532
Cash on cash return
-10.6%
Down payment
$250,000

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
3,444 sqft
Lot size
11,944 sqft
Year built
1960
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
1
MLS #
247599751

About this property

LARGE LOT • 3 UNITS • 2 DRIVEWAYS • ABUNDANT PARKING • HUGE POTENTIAL! Exciting opportunity to own a three-unit property in Bell Gardens with plenty of room to unlock its full potential. Each unit features 3 bedrooms, with two units offering 1 bathroom and the front unit offering 2 bathrooms. The property sits on a large lot with two driveways and lots of parking, offering flexibility for both investors and owner-occupants. All three units are in fair condition and offer an opportunity to add value with some TLC. The generous lot may provide potential for future improvements or additional units, buyer to verify with the City. Conveniently located near major freeways, shopping, El Super, Target, Walmart, and everyday conveniences. A rare opportunity to own a well-positioned triplex with size, parking, and upside in Bell Gardens!

Location

6882 Jaboneria

Bell Gardens, Los Angeles, CA, 90201

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

6882 Jaboneria, Bell Gardens CA | Multifamily for Sale