
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,420/mo
- Units
- 3
- Price per unit
- $333,333
- Est. annual NOI
- $38,520
- 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
- $73,188
- Operating expenses
- $36,594
- Net operating income
- $36,594
- Annual debt service
- $59,877
- Annual cash flow
- -$23,283
- Cash on cash return
- -9.3%
- Down payment
- $250,000
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
- 2,069 sqft
- Lot size
- 4,616 sqft
- Year built
- 1923
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247931371
About this property
Excellent opportunity for new or experienced investors, owner-users, or a large/multi-generational family! This versatile three-unit property features a detached 2-bedroom, 1-bath home in front plus a two-story duplex in the rear with two single-car garages. The rear building features an upstairs 2-bedroom, 1-bath unit, while the downstairs unit is a studio/single currently being utilized as a 1-bedroom. The property also offers potential for a garage conversion/studio, providing additional possibilities for the future, subject to buyer verification and applicable city requirements. Recent improvements include newer windows, central air and heat in two units, and wall-mounted air conditioning in the downstairs rear unit. Updated electric panel &bsubpanel; replaced sewer main line, garage conversión has laminaste flooring and a bathroom with shower enclosure. With parking for up to six vehicles, including the garages, this property offers flexibility that can be difficult to find in a multi-unit property. Whether you're looking to live in one unit and rent the others, expand your investment portfolio, or accommodate an extended family, this triplex offers multiple possibilities and excellent potential. A unique opportunity with three existing living units, generous parking, and additional upside potential!
Location
124 N Cedar
Inglewood, Los Angeles, CA, 90301