
Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $9,240/mo
- Units
- 4
- Price per unit
- $362,500
- 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.
- Effective gross income
- $105,336
- Operating expenses
- $52,668
- Net operating income
- $52,668
- Annual debt service
- $86,822
- Annual cash flow
- -$34,154
- Cash on cash return
- -9.4%
- Down payment
- $362,500
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
- 3,313 sqft
- Lot size
- 12,157 sqft
- Year built
- 1939
- Stories
- 2
- Garage spaces
- 6
- Style
- Mid Century Modern
- Heating
- See Remarks
- Cooling
- None
- Pool
- None
- View
- Mountain(s),City Lights,Neighborhood,See Remarks
- Status
- Active
- Days on market
- 4
- MLS #
- 248728079
About this property
Discover a wonderful opportunity in the heart of Mid-Los Angeles! Situated on an exsansive 12,157 sq ft lot. This charming two-story features four units, each offering 1 bedroom and 1 bathroom, with original hardwood flooring that adds timeless character and charm. It also, includes washer and dryer hookups in each unit and upgraded plumbing , providing added flexibility for the new owner. It also shows a spacious garage accommodating with four spaces currently used by the owner, plus additional storage and a versatile office area at the rear of the property. Enjoy the inviting outdoor spaces, including private patios for the two downstairs units. An iron security entrance provides controlled vehicle access, while beautiful mature trees create a refreshing, shaded patio setting that enhances the property's charm and appeal. Ideal for investors or owner-users seeking a multifamily property with character, parking, and additional space in a desirable Mid-Los Angeles location.
Location
4603 St Charles
Los Angeles, Los Angeles, CA, 90019