Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $5,550/mo
- Units
- 3
- Price per unit
- $266,633
- Est. annual NOI
- $33,300
- 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
- $63,270
- Operating expenses
- $31,635
- Net operating income
- $31,635
- Annual debt service
- $47,896
- Annual cash flow
- -$16,261
- Cash on cash return
- -8.1%
- Down payment
- $199,975
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
- 1,228 sqft
- Lot size
- 2,663 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 10
- MLS #
- 248041582
About this property
Beautifully remodeled multi-unit property situated on a desirable corner lot in Compton! Featuring three separate living spaces: a studio, a 2-bedroom/1-bath unit, and a newly constructed ADU consisting of 2-bedroom/2-bath. Units include energy efficient mini split systems. Wide driveway entrance, this property offers added convenience and flexibility for extended or multi-generational families. A great investment opportunity with excellent rental potential and multiple living options!
Location
1831 W 152nd
Compton, Los Angeles, CA, 90220