Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $9,120/mo
- Units
- 4
- Price per unit
- $462,500
- Est. annual NOI
- $54,720
- 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
- $103,968
- Operating expenses
- $51,984
- Net operating income
- $51,984
- Annual debt service
- $110,773
- Annual cash flow
- -$58,789
- Cash on cash return
- -12.7%
- Down payment
- $462,500
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
- 4
- Building size
- 3,884 sqft
- Lot size
- 13,433 sqft
- Year built
- 1962
- Stories
- 1
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 248371824
About this property
It’s not every day you come across a two-homes-on-one-lot opportunity quite like 25152 Ebony Ln, which features four distinct units across two detached homes. One unit is a 3 bed 2 bath providing you with the opportunity to live in one and create passive income with the other three 2 bed 1 bath units. This unique layout provides an immediate sense of privacy and space that is incredibly rare in a multi-unit setup, making it a standout asset for any portfolio. The property shines with turnkey renovations designed for both durability and aesthetic appeal, boasting granite countertops, stylish waterproof vinyl flooring, and premium Kohler fixtures. Thoughtful lifestyle perks including in-unit laundry hookups and the convenience of garage access ensure these spaces meet the demands of modern living, driving both tenant satisfaction and long-term value. Unlike typical high-density builds, these residences offer secluded backyards that provide a true residential atmosphere. Perfectly situated near South Bay beaches, major freeways, and premier shopping, this property transforms from a simple building into a sophisticated, low-maintenance asset. Whether you are looking for a rock-solid addition to your portfolio, a versatile property with superior management efficiency, or a prime owner-user opportunity, this is the one you’ve been waiting for.
Location
25152 Ebony Lane
Lomita, Los Angeles, CA, 90717