← Back to listings
$1,100,000
310 E 81st
Los Angeles, Los Angeles, 90003
Quadruplex · 4 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $6,880/mo
- Units
- 4
- Price per unit
- $275,000
- Est. annual NOI
- $41,280
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $78,432
- Operating expenses
- $39,216
- Net operating income
- $39,216
- Annual debt service
- $65,865
- Annual cash flow
- -$26,649
- Cash on cash return
- -9.7%
- Down payment
- $275,000
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
- 2,926 sqft
- Lot size
- 6,669 sqft
- Year built
- 1925
- Stories
- 2
- Garage spaces
- 0
- Heating
- Natural Gas
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247990636
About this property
THESE FOUR UNITS HAVE BEEN RECENTLY REMODELED FROM INSIDE, SOME HAVE GRANITE COUNTERTOPS AND REMODELED BATHROOMS. GREAT CORNER LOT WITH PLENTY OF PARKING SPACE ON PROPERTY. LOCATED NEAR AIRPORT AND MANY AMENITIES NEAR BY.
Location
310 E 81st
Los Angeles, Los Angeles, CA, 90003