← Back to listings
$945,000
529 Harding Avenue
San Fernando, Los Angeles, 91340
Triplex · 3 units
Active · 16 days on market
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $6,360/mo
- Units
- 3
- Price per unit
- $315,000
- Est. annual NOI
- $38,160
- 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
- $72,504
- Operating expenses
- $36,252
- Net operating income
- $36,252
- Annual debt service
- $56,584
- Annual cash flow
- -$20,332
- Cash on cash return
- -8.6%
- Down payment
- $236,250
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
- 4
- Building size
- 2,801 sqft
- Lot size
- 6,829 sqft
- Year built
- 1928
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 16
- MLS #
- 247911361
About this property
This great triplex in San Fernando is centrally located and It offers 3 units with some upgrades, spacious front yard with parking, all three units offer separate gas and electrical meters.
Location
529 Harding Avenue
San Fernando, Los Angeles, CA, 91340