← Back to listings
$1,200,000
1321 E Adams
Los Angeles, Los Angeles, 90011
Quadruplex · 4 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $7,200/mo
- Units
- 4
- Price per unit
- $300,000
- Est. annual NOI
- $43,200
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $71,853
- Annual cash flow
- -$30,813
- Cash on cash return
- -10.3%
- Down payment
- $300,000
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
- 3,337 sqft
- Lot size
- 6,747 sqft
- Year built
- 1900
- Stories
- 2
- Garage spaces
- 4
- Style
- Traditional
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248573435
About this property
EXCELLENT INVESTMENT TO RENT THEM OUT OR TO LIVE AND PAY PENNIES
Location
1321 E Adams
Los Angeles, Los Angeles, CA, 90011