Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $9,720/mo
- Units
- 4
- Price per unit
- $312,500
- Est. annual NOI
- $58,320
- 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
- $110,808
- Operating expenses
- $55,404
- Net operating income
- $55,404
- Annual debt service
- $74,847
- Annual cash flow
- -$19,443
- Cash on cash return
- -6.2%
- Down payment
- $312,500
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
- Quadruplex
- Bedrooms
- 8
- Bathrooms
- 4
- Building size
- 3,481 sqft
- Lot size
- 11,537 sqft
- Year built
- 1965
- Stories
- 1
- Garage spaces
- 4
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 5
- MLS #
- 248348019
About this property
**Excellent Fourplex Investment Opportunity in Bell Gardens!** Discover an excellent opportunity to own a four unit income producing property in the desirable city of Bell Gardens! Offering a total of 8 bedrooms, 4 bathrooms, and approximately 3,481 square feet of living space, this property sits on an expansive 11,537-square-foot lot, providing plenty of space and potential. Whether you're a seasoned investor looking to expand your portfolio or an owner occupant seeking to offset your mortgage with rental income, this property offers flexibility and long-term investment possibilities. The generous lot size adds to the property's appeal and presents opportunities for future improvements, subject to city approval. Conveniently located near shopping centers, restaurants, schools, parks, and major freeways, providing accessibility to surrounding Los Angeles communities. With four units, substantial lot space, and income-producing potential, this is an opportunity you won't want to miss. Schedule your private showing today and explore everything this Bell Gardens fourplex has to offer!
Location
6631 El Selinda Avenue
Bell Gardens, Los Angeles, CA, 90201