Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $6,360/mo
- Units
- 3
- Price per unit
- $449,333
- Est. annual NOI
- $38,160
- 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
- $72,504
- Operating expenses
- $36,252
- Net operating income
- $36,252
- Annual debt service
- $80,714
- Annual cash flow
- -$44,462
- Cash on cash return
- -13.2%
- Down payment
- $337,000
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
- 2,768 sqft
- Lot size
- 7,582 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 5
- MLS #
- 247854352
About this property
Good loation close to every thing Bus, School, Resturance, Freeway, front units 3 bedroom & 1 bath, back 2 units 2 bedroom 1 bath each units, Total 7 bedroom 3 bath but Title show 6 bedroom 3 bath, buyer & buyer agent due diligence , please do not distub tenant
Location
1521 S 6th Street
Alhambra, Los Angeles, CA, 91803