Est. cap rate

4.3%

Assumed rent, all units

$9,240/mo

Units

4

Price per unit

$322,500

Est. annual NOI

$55,440

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

4,232 sqft

Lot size

9,018 sqft

Year built

1923

Stories

2

Garage spaces

4

Heating

See Remarks

Cooling

See Remarks

Pool

None

Status

Active

Days on market

1

MLS #

248397507

About this property

Amazing Updated Large 4 units 4232 sqft living area, which makes it perfect to add one or two ADU’s! With a large lot size about 9016 square feet and might be able built over 15 units. Great investment or owner occupied property in desirable area! Offers updated three 2 bed 1 bath and one large 1 bed 1 bath. Rents $2300/ month $2300/ month, $2100/ month and $1850/ month. All month to month, potential income about $9700/ month. One unit potential to be delivered vacant. Driving distance to shopping center, parks, schools, supermarkets, restaurants, downtown Los Angeles, Walt Disney Studios, Los Angeles Equestrian Center, and the Rose Parade route. Additional highlights include, units have split AC units, updated kitchens, all units with W/D, copper plumbing, hardwood floors, gate, 4 carport and 6 parking spaces, possible for ADU or possible building two ADUs, or multi units as built few properties from this one and much more. Pride of ownership, this super owner user or investment property will not last on this hot market.

Location

1547 S Wilton

Los Angeles, Los Angeles, CA, 90019