Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $240,000
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $57,482
- Annual cash flow
- -$16,442
- Cash on cash return
- -6.9%
- Down payment
- $240,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,660 sqft
- Lot size
- 5,435 sqft
- Year built
- 1985
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 247668761
About this property
Discover a rare investment opportunity in the heart of Los Angeles, just minutes from Downtown LA, Koreatown, and USC. This well-maintained, non-rent-controlled property features upgraded units, ample rear parking, and a dedicated space with laundry hookup potential—valuable amenities in a high-demand rental market. With its central location and strong income potential, this property is a smart addition to any investor’s portfolio. Don’t miss your chance to own a standout asset in one of LA’s most desirable areas. NO RENT CONTROL BUILDING.
Location
726 E 31st
Los Angeles, Los Angeles, CA, 90011