Est. cap rate

3.4%

Assumed rent, all units

$7,000/mo

Units

4

Price per unit

$312,250

Est. annual NOI

$42,000

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.

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

2,900 sqft

Lot size

6,247 sqft

Year built

2025

Stories

1

Garage spaces

0

Pool

None

Status

Active

Days on market

5

MLS #

248298837

About this property

This fourplex income property in Eastside Los Angeles has two existing units plus two brand-new ADUs built in 2025. Unit 1 is a 3-bedroom, 1-bath residence. Unit 2 is a 1-bedroom, 1-bath unit. Both new ADUs at the rear of the lot are 1-bedroom, 1-bath units, and the ADU building has solar panels. That’s 6 bedrooms and 4 bathrooms across four units. The new construction should keep maintenance low and helps the rental income. The lot has a long driveway, a large concrete yard and fenced turf areas. It’s a good fit for investors, 1031 exchange buyers, or an owner-user who wants to live in one unit and rent the other three. The property is minutes from Downtown LA and close to freeways, public transit, schools and shopping. Buyer to verify all square footages, permits and property information.

Location

3045 E 5th

Los Angeles, Los Angeles, CA, 90063