
Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $6,150/mo
- Units
- 3
- Price per unit
- $286,333
- Est. annual NOI
- $36,900
- 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
- $70,110
- Operating expenses
- $35,055
- Net operating income
- $35,055
- Annual debt service
- $51,435
- Annual cash flow
- -$16,380
- Cash on cash return
- -7.6%
- Down payment
- $214,750
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
- 3
- Building size
- 1,856 sqft
- Lot size
- 5,075 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 3
- Heating
- Central
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247611583
About this property
Welcome to this well-maintained three-unit property located in North Long Beach, offering pride of ownership and an excellent opportunity for an investor or a buyer looking for the potential to owner-occupy. The property consists of two 1-bedroom, 1-bathroom units, along with a separate rear structure featuring a 2-bedroom, 1-bathroom unit. Each unit also benefits from its own 1-car garage, providing valuable off-street parking and additional storage possibilities. Conveniently located near shopping, schools, parks, restaurants, and other neighborhood amenities, with easy access to nearby freeways. Whether you are looking to expand your investment portfolio or explore the possibilities of living in one unit while renting the others, this property offers versatility and opportunity. Don’t miss your chance to own this three-unit property in Long Beach.
Location
5656 Lime Avenue
Long Beach, Los Angeles, CA, 90805