← Back to listings
Triplex at 5929 Florence Avenue
$999,999
5929 Florence Avenue
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
2,020 sqft
Lot size
11,938 sqft
Year built
1959
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
1
MLS #
247633158

About this property

RARE BELL GARDENS TRIPLEX WITH MULTIPLE INCOME STREAMS! This exceptional investment opportunity features three 2-bedroom, 1-bath units, offering an ideal setup for an investor or owner-occupant looking to live in one unit while collecting rental income from the others. Plenty of on-site parking adds significant convenience and value, especially for a property located directly on a main street. Adding even more appeal, the owner currently receives rental income from TWO billboard signs on the property, creating an additional income stream beyond the three residential units. Located in a highly convenient area of Bell Gardens, the property provides easy access to major freeways, shopping centers, grocery stores, and everyday amenities, making commuting and getting around the surrounding areas a breeze. With its three residential units, ample parking, billboard income, and strong rental demand, this is a unique opportunity to acquire a multifamily property in an area where opportunities like this don't come along often.

Location

5929 Florence Avenue

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

5929 Florence Ave, Bell Gardens CA | Multifamily for Sale