Deal numbers
- Est. cap rate
- 6.2%
- Assumed rent, all units
- $8,600/mo
- Units
- 4
- Price per unit
- $209,750
- Est. annual NOI
- $51,600
- 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
- $98,040
- Operating expenses
- $49,020
- Net operating income
- $49,020
- Annual debt service
- $50,237
- Annual cash flow
- -$1,217
- Cash on cash return
- -0.6%
- Down payment
- $209,750
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
- 8
- Bathrooms
- 4
- Building size
- 2,022 sqft
- Lot size
- 4,677 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 4
- MLS #
- 248041545
About this property
Live in 1 unit and rent out the other 3 units. Los Angeles 4-Unit Investment- Property Income Producing with Major Rental Upside Generating reliable immediate revenue with all units currently rented, this property offers an investor a stable foundation with clear value-add potential. The building stays consistently occupied in a neighborhood continuously fueling rental demand. Capitalize on the strong LA demographics and build long-term wealth. Seller is motivated, submit all Offers!
Location
8706 Avalon
Los Angeles, Los Angeles, CA, 90003