Deal numbers
- Est. cap rate
- 4.6%
- Assumed rent, all units
- $10,800/mo
- Units
- 4
- Price per unit
- $350,000
- Est. annual NOI
- $64,800
- 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
- $123,120
- Operating expenses
- $61,560
- Net operating income
- $61,560
- Annual debt service
- $83,828
- Annual cash flow
- -$22,268
- Cash on cash return
- -6.4%
- Down payment
- $350,000
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
- 4,055 sqft
- Lot size
- 6,054 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 4
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 248678763
About this property
Nice area of Torrance near El Camino College. Front unit is three bedroom one and 1/2 bath and would be great as an owner's Apartment. The two bedroom apartment is currently available for rent. There are also two one bedroom units and a four car garage. There is a washer and dryer inside the 3 bedroom apartment. There is a separate laundry room for the other three apartments.
Location
3430 W 170th
Torrance, Los Angeles, CA, 90504