
Deal numbers
- Est. cap rate
- 4.8%
- Assumed rent, all units
- $9,280/mo
- Units
- 4
- Price per unit
- $287,500
- Est. annual NOI
- $55,680
- 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
- $105,792
- Operating expenses
- $52,896
- Net operating income
- $52,896
- Annual debt service
- $68,859
- Annual cash flow
- -$15,963
- Cash on cash return
- -5.6%
- 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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,541 sqft
- Lot size
- 4,312 sqft
- Year built
- 1925
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 4
- MLS #
- 247883085
About this property
In the heart of historic Highland Park, 144 S Avenue 57 is a 1925 Spanish Revival fourplex coming to market for the first time in over two decades. One of the oldest neighborhoods in Los Angeles, Highland Park still carries the craftsmanship of its era and this two-story stucco building wears it well, crowned by a distinctive castellated parapet and red clay-tile coping that set it apart from the vintage Craftsman bungalows lining the street. The property sits within the Highland Park–Garvanza Historic Preservation Overlay Zone, helping preserve that character for years to come. The four units total approximately 3,541 square feet on a 4,312-square-foot lot, served by four (4) private garages, one assigned to each unit. Two units offer two (2) bedrooms and one (1) bathroom, and two offer one (1) bedroom and one (1) bathroom. Brick-paved rear garden, shaded by mature fruit trees offers nice outdoor space for a multi-unit property. Owner has taken pride on maintaining property with care! Tenant-occupied; please do not disturb the residents. Showings by appointment Only.
Location
144 S Avenue 57
Los Angeles, Los Angeles, CA, 90042