← Back to listings
Triplex at 13013 Judith
$1,150,000
13013 Judith
Baldwin Park, Los Angeles, 91706
Triplex · 3 units
Active · 7 days on market

Deal numbers

Est. cap rate
4.0%
Assumed rent, all units
$7,620/mo
Units
3
Price per unit
$383,333
Est. annual NOI
$45,720
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.

5.0%
50%
25%
7.00%
Effective gross income
$86,868
Operating expenses
$43,434
Net operating income
$43,434
Annual debt service
$68,859
Annual cash flow
-$25,425
Cash on cash return
-8.8%
Down payment
$287,500

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
6
Bathrooms
4
Building size
2,552 sqft
Lot size
9,966 sqft
Year built
1950
Stories
1
Garage spaces
4
Heating
Wall Furnace
Cooling
None
Pool
None
View
Mountain(s)
Status
Active
Days on market
7
MLS #
247861185

About this property

Great Triplex Up For Sale In The Fantastic City Of Baldwin Park, Centrally Located Just Two Blocks Away From Kaiser Permanent Hospital, Live In The Main Home And Bring Close Relatives To Live Into The Other Two Units In The Back, Front House Has 3 Bedrooms And 2 Baths, Front Yard, Driveway For Up To 3 Cars, Back Yard, Driveway In The Back For Up To 4 More Cars, Car Garage For 2 Cars With Attached 1/2 Bathroom Great For An ADU In The Future, Spacious Family Room, Great Potential For A Big Family, 2nd Unit In The Back Next To The Back Driveway 1 Bedroom 1 Bathroom, 3rd Unit Next To Alley Way 1 Bedroom 1 Bathroom Attached To Another Car Garage For 2 Cars That Can Be Converted In A Master Bedroom So Unit Can Be 2/2 or An Other ADU, Property Has So Much Potential To Rented Out And Get Some Cash Flow Or To Minimize Your Living Expenses, Freeway Access To The 605 And The 10 They Are Just Right Couple Of Miles Away, West Covina Mall Is 3 Miles Away, Call To Schedule Appointment And See This Gem,

Location

13013 Judith

Baldwin Park, Los Angeles, CA, 91706

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

13013 Judith, Baldwin Park CA | Multifamily for Sale