Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $8,040/mo
- Units
- 3
- Price per unit
- $366,667
- Est. annual NOI
- $48,240
- 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
- $91,656
- Operating expenses
- $45,828
- Net operating income
- $45,828
- Annual debt service
- $65,865
- Annual cash flow
- -$20,037
- Cash on cash return
- -7.3%
- Down payment
- $275,000
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
- 1,818 sqft
- Lot size
- 7,579 sqft
- Year built
- 1954
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247902360
About this property
Situated on a quiet cul-de-sac in the heart of downtown Claremont, 195 El Camino Way is a charming bungalow-style triplex offering three spacious, single-story 1-bedroom/1-bathroom units across a 7,579 SF corner lot. Built in 1954 and well-maintained, the property combines classic California architecture with functional updates that appeal to today’s renters. Each unit features an open living area with carpet and vinyl wood flooring, a fully equipped kitchen with an oven range, hood vent and white cabinetry, vertical blinds, fresh interior paint, and wall air conditioning and heating. Every unit opens to a private, fenced backyard through a dedicated back door, with an enclosed patio and generous bedroom closet space adding to each unit’s livability. Three enclosed one-car garages and three open parking spaces serve the property, complemented by mature landscaping and a well-kept front yard. 195 El Camino Way sits minutes from the Claremont Village, The Claremont Colleges and the Metrolink station, placing residents within easy reach of dining, retail and regional transit. Freeway access is direct: five minutes to the 10 Freeway and 10 minutes to the 210 Freeway, connecting tenants to both the San Gabriel Valley and the broader Inland Empire. Whether you are a first-time buyer, seasoned investor or completing a 1031 exchange.
Location
195 El Camino Way
Claremont, Los Angeles, CA, 91711