Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $5,700/mo
- Units
- 3
- Price per unit
- $326,666
- Est. annual NOI
- $34,200
- 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
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $58,680
- Annual cash flow
- -$26,190
- Cash on cash return
- -10.7%
- Down payment
- $245,000
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
- Triplex
- Bedrooms
- 3
- Building size
- 3,420 sqft
- Lot size
- 6,434 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 11
- MLS #
- 248179093
About this property
Welcome FHA buyers to this incredible investment property. Excellent opportunity to own a triplex with strong investment potential! Featuring three separate units on a fully fenced lot, this property offers privacy and the opportunity to generate rental income. Ideal for investors looking to expand their portfolio or buyers seeking a property with long-term growth potential. With its versatile setup and income-producing possibilities, this triplex is worth exploring.
Location
4915 2nd
Los Angeles, Los Angeles, CA, 90043