
Deal numbers
- Est. cap rate
- 5.0%
- Assumed rent, all units
- $7,290/mo
- Units
- 3
- Price per unit
- $291,667
- Est. annual NOI
- $43,740
- 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
- $83,106
- Operating expenses
- $41,553
- Net operating income
- $41,553
- Annual debt service
- $52,393
- Annual cash flow
- -$10,840
- Cash on cash return
- -5.0%
- Down payment
- $218,750
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
- 1,878 sqft
- Lot size
- 8,076 sqft
- Year built
- 1906
- Stories
- 1
- Garage spaces
- 2
- Heating
- Floor Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Meadow
- Status
- Active
- Days on market
- 89
- MLS #
- 248741609
About this property
Location, Location, Location! Exceptional investment opportunity in the heart of Monrovia! Just moments from vibrant Old Town Monrovia, with its popular restaurants, shops, parks, and year-round community events, this well-located triplex also offers quick and convenient access to the 210 Freeway, making it highly desirable for tenants. The property features an excellent unit mix consisting of Unit 1: 2 bedrooms, 1.5 bathrooms; Unit 2: 1 bedroom, 1 bathroom; and Unit 3: 2 bedrooms, 1 bathroom, providing strong rental appeal and outstanding income potential. Whether you're looking to expand your investment portfolio or own an income-producing property in one of the San Gabriel Valley's most sought-after neighborhoods, this is an opportunity you won't want to miss. Prime location and close proximity to everything Monrovia has to offer make this a standout investment. Please do not disturb the tenants or walk onto the property.
Location
327 W Lemon Avenue
Monrovia, Los Angeles, CA, 91016