Deal numbers
- Est. cap rate
- 4.9%
- Assumed rent, all units
- $9,800/mo
- Units
- 4
- Price per unit
- $297,222
- Est. annual NOI
- $58,800
- 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
- $111,720
- Operating expenses
- $55,860
- Net operating income
- $55,860
- Annual debt service
- $71,187
- Annual cash flow
- -$15,327
- Cash on cash return
- -5.2%
- Down payment
- $297,222
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
- 2,914 sqft
- Lot size
- 4,878 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 0
- Heating
- None
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 247703712
About this property
At the Heart of LA’s Cultural Crossroads One of the most defining features of 1495 Stadium Way is its premier location directly adjacent to the historic Dodger Stadium hills. Stadium Way is perfectly situated at the vibrant intersection of Echo Park and Chinatown, two of Los Angeles’ most historic and high-demand neighborhoods. This central location offers residents a unique urban lifestyle defined by hilly, scenic streets, a thriving creative community, and unparalleled proximity to the city’s most iconic landmarks. 4 units fully leased.
Location
1495 stadium way
Los Angeles, Los Angeles, CA, 90012