
Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $5,250/mo
- Units
- 3
- Price per unit
- $240,000
- Est. annual NOI
- $31,500
- 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
- $59,850
- Operating expenses
- $29,925
- Net operating income
- $29,925
- Annual debt service
- $43,112
- Annual cash flow
- -$13,187
- Cash on cash return
- -7.3%
- Down payment
- $180,000
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
- 2,162 sqft
- Lot size
- 7,598 sqft
- Year built
- 1958
- Stories
- 1
- Garage spaces
- 0
- Style
- Traditional
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 247973150
About this property
Incredible Los Angeles Income Property! This versatile triplex presents the perfect opportunity for both savvy investors and owner-occupiers looking to house-hack their way to a lower mortgage. The property features a spacious front unit with 2 bedrooms and 1 bathroom, ideal for an owner's unit or a premium rental. Tucked neatly away are two additional rear units, each featuring 1 bedroom and 1 full bathroom, offering a steady, immediate stream of rental income. Whether you want to live in one unit and let your tenants pay your mortgage, or add a high-potential asset to your real estate portfolio, this property delivers. Ample space, fantastic potential, and situated in a high-demand LA rental market. This is an absolute must-see! Buyer to independently verify all property information, including square footage, permits, and room dimensions. Schedule your tour today—this is a must-see!
Location
3720 Princeton
Los Angeles, Los Angeles, CA, 90023