Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $5,400/mo
- Units
- 3
- Price per unit
- $241,667
- Est. annual NOI
- $32,400
- 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
- $61,560
- Operating expenses
- $30,780
- Net operating income
- $30,780
- Annual debt service
- $43,411
- Annual cash flow
- -$12,631
- Cash on cash return
- -7.0%
- Down payment
- $181,250
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
- 3
- Building size
- 2,394 sqft
- Lot size
- 5,455 sqft
- Year built
- 1913
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247977814
About this property
Excellent Opportunity in the Heart of Los Angeles! Discover the potential of this well-located triplex, conveniently situated near transportation, shopping, dining, and everyday amenities. The front two units function as one-bedroom/one-bathroom units, although title shows them as 2/1. The rear unit is a three-bedroom/one-bathroom and features an upgraded kitchen. The front units have been well maintained and offer fresh paint, newer windows, and upgraded kitchens. Whether you’re looking to add to your investment portfolio or find a property with future potential, this triplex is an opportunity worth exploring. Priced to sell—come see the possibilities and make this property your next home or investment!
Location
727 W 54th Street
Los Angeles, Los Angeles, CA, 90037