
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.
- 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