Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $8,720/mo
- Units
- 4
- Price per unit
- $400,000
- Est. annual NOI
- $52,320
- 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
- $99,408
- Operating expenses
- $49,704
- Net operating income
- $49,704
- Annual debt service
- $95,804
- Annual cash flow
- -$46,100
- Cash on cash return
- -11.5%
- Down payment
- $400,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,916 sqft
- Lot size
- 9,902 sqft
- Year built
- 1982
- Stories
- 2
- Garage spaces
- 8
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247913291
About this property
Well maintained fourplex featuring Four 2-bedroom units. The front and rear units each offer two stories and 2½ bathrooms. The two middle units feature single-level layouts above the garages, each with 2 bathrooms. Laundry hookups are located in the garage. Individual electric and gas meters on each unit.
Location
10134 Walnut Street
Bellflower, Los Angeles, CA, 90706