Deal numbers
- Est. cap rate
- 2.1%
- Assumed rent, all units
- $11,480/mo
- Units
- 4
- Price per unit
- $820,000
- Est. annual NOI
- $68,880
- 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
- $130,872
- Operating expenses
- $65,436
- Net operating income
- $65,436
- Annual debt service
- $196,397
- Annual cash flow
- -$130,961
- Cash on cash return
- -16.0%
- Down payment
- $820,000
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
- 5,591 sqft
- Lot size
- 5,321 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 247990561
About this property
Brand new 4-unit investment property for sale in West Los Angeles, built in 2026 – Address: 10152,10154,10156,10158 Regent Street, Los Angeles, CA 90034 (Palm District) This newly built 4-unit was completed in 2026 and consists of two buildings: #10152: 3 Beds / 3.5 Baths 1389sqft #10154: 3 Beds / 3.5 Baths 1359sqft #10156: 2 Beds / 2.5 Baths 1076sqft #10158: 3 Beds / 3.5 Baths 1767sqft Total living space approx. 5,591 sqft. Four units with separate addresses. All utilities and solar are individually metered. Solar systems are fully paid off by the seller. Nearby Amenities & Transportation Tech & Entertainment: Sony Pictures Entertainment(5 min), Apple TV+ & Amazon Studios, HBO, TikTok Universities: UCLA(15 min), Loyola Marymount University(20 min) Beaches & Waterfront: Santa Monica / Venice Beach / Marina del Rey(12–15 min) Sports & Golf: Rancho Park Golf Course(8 min), SoFi Stadium(25 min) Airport & Transit: LAX approx. 20 min, near I-10 / I-405 Freeways, Metro E Line Palms Station 2 blocks, direct to DTLA & Santa Monica Shopping & Daily Life: Westfield Century City & Westfield Culver City, restaurants, cafes, grocery stores. Some photos are virtually staged/remodeled to show the home's potential. Original photos available upon request.
Location
10158 Regent Street
Los Angeles, Los Angeles, CA, 90034