← Back to listings
No photos available
$999,900
10418 Wilmington
Los Angeles, Los Angeles, 90002
Quadruplex · 4 units
Active · 4 days on market
Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $7,120/mo
- Units
- 4
- Price per unit
- $249,975
- Est. annual NOI
- $42,720
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $81,168
- Operating expenses
- $40,584
- Net operating income
- $40,584
- Annual debt service
- $59,871
- Annual cash flow
- -$19,287
- Cash on cash return
- -7.7%
- Down payment
- $249,975
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
- 7
- Bathrooms
- 4
- Building size
- 3,000 sqft
- Lot size
- 5,505 sqft
- Year built
- 1944
- Stories
- 2
- Garage spaces
- 6
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 4
- MLS #
- 248728075
About this property
A beautifully remodeled four-unit apartment building all occupied with tree 2bedroons/1buthroom, one -1bedroom/1buthroom and a 6 parking spaces! All in convenient high rental Los Angeles location close to LA downtown.
Location
10418 Wilmington
Los Angeles, Los Angeles, CA, 90002