Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $6,630/mo
- Units
- 3
- Price per unit
- $311,633
- Est. annual NOI
- $39,780
- 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
- $75,582
- Operating expenses
- $37,791
- Net operating income
- $37,791
- Annual debt service
- $55,979
- Annual cash flow
- -$18,188
- Cash on cash return
- -7.8%
- Down payment
- $233,725
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
- 1,907 sqft
- Lot size
- 7,397 sqft
- Year built
- 1928
- Stories
- 1
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248399755
About this property
UNIQUE MULTI-UNIT PROPERTY IN A DESIRABLE UPLAND NEIGHBORHOOD!! Excellent opportunity to own a versatile multi-unit property in a desirable area of Upland! The property features a front house divided into a 2 Bedroom 1 bathroom unit, one car garage and a separate attached unit of 1 bedroom 1 bathroom currently rented as well. Completely separate house in the back features 1 bedroom one bathroom along with its own enclose patio for added privacy and enjoyment. Additional features include laundry hookups, separate yards spaces, plenty of parking. ideal for investors or owner-occupants.
Location
951 N 5TH Ave
Upland, San Bernardino, CA, 91786