
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.
- 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