Est. cap rate

2.4%

Assumed rent, all units

$5,400/mo

Units

3

Price per unit

$449,667

Est. annual NOI

$32,400

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.

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

3,097 sqft

Lot size

5,295 sqft

Year built

1908

Stories

2

Garage spaces

0

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

12

MLS #

247857627

About this property

NEW PRICE $1,349,000. Three leased residences with $10,650 per month in current scheduled rent—$127,800 annually. This is an opportunity to acquire income already in place across three separate buildings: a remodeled 5-bedroom, 4-bath front residence; a remodeled 2-bedroom, 2-bath rear residence; and a newly built, detached two-story 3-bedroom, 3-bath ADU. The ADU received its Certificate of Occupancy in 2026, and the rear residence includes an approved addition. City documents show 3,097 square feet across the three units. Separate gas and electric meters serve each unit, and tenants pay those utilities. The combination of substantial existing rent, a newly built ADU, and extensively remodeled residences makes this a compelling addition to a rental portfolio. Leases, rent details, and available permit records can be provided for buyer review. Buyer to verify square footage, income, permits, and applicable rental regulations.

Location

678 E 45th

Los Angeles, Los Angeles, CA, 90011