Deal numbers
- Est. cap rate
- 4.8%
- Assumed rent, all units
- $5,160/mo
- Units
- 3
- Price per unit
- $216,667
- Est. annual NOI
- $30,960
- 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
- $58,824
- Operating expenses
- $29,412
- Net operating income
- $29,412
- Annual debt service
- $38,920
- Annual cash flow
- -$9,508
- Cash on cash return
- -5.9%
- Down payment
- $162,500
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
- 1,716 sqft
- Lot size
- 5,213 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 0
- Style
- Traditional
- Heating
- Central
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247702442
About this property
THIS MULTI-FAMILY HOME HAS 3 UNITS, MAIN HOUSE IS 2 BEDROOMS, 1 BATHROOM, 2ND UNIT HAS 1 BEDROOM, 1 BATHROOM, 3RD UNIT IS A GARAGE CONVERSION 2 BEDROOMS, 1 BATHROOM (BUYER TO VERIFY), PROPERTY IS OWNER ACCUPIED. THERE IS A LOT OF POTENCIAL. DON'T MISSED OUT.
Location
331 E 107th St
Los Angeles, Los Angeles, CA, 90003