Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $5,340/mo
- Units
- 3
- Price per unit
- $283,333
- Est. annual NOI
- $32,040
- 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
- $60,876
- Operating expenses
- $30,438
- Net operating income
- $30,438
- Annual debt service
- $50,896
- Annual cash flow
- -$20,458
- Cash on cash return
- -9.6%
- Down payment
- $212,500
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
- 2,553 sqft
- Lot size
- 5,740 sqft
- Year built
- 1915
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 11
- MLS #
- 247994427
About this property
Discover the possibilities at 1836 East 71 Street in the city of Los Angeles. Multi unit property, Front unit is currently vacant!!! An opportunity for first time buyers or investors looking to add to their real estate portofolio. Conventiently located near shopping centers, local businesess, restaurants, public transportation and freeways.
Location
1836 E 71st
Los Angeles, Los Angeles, CA, 90001