
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $7,360/mo
- Units
- 4
- Price per unit
- $246,250
- Est. annual NOI
- $44,160
- 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
- $83,904
- Operating expenses
- $41,952
- Net operating income
- $41,952
- Annual debt service
- $58,979
- Annual cash flow
- -$17,027
- Cash on cash return
- -6.9%
- Down payment
- $246,250
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
- 3,102 sqft
- Lot size
- 7,532 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248755303
About this property
Proud to represent this 4 units in the beautiful city of Huntington Park. Amazing investment opportunity in Huntington Park! This spacious 4-plex offers a perfect mix of income potential . Unit mix includes two 2 bed/1 bath units, one 4 bed/2 bath unit, and one single unit with 1 bath. Seller has installed solar panels, adding valuable energy efficiency helping reduce long-term utility cost, an attractive upgrade for both tenants and future owners. Each unit features bright, open layouts with updated interiors, plenty of natural light, and private parking. The property also offers additional value-add potential with the opportunity to build an ADU (buyer to verify with city)perfect for increasing future rental income and overall property value.Located in a convenient area close to shopping, dining, and major freeways, this property combines a high-demand location with strong cash flow potential and long-term upside. Drive-by only. Do not disturb tenants. All offers subject to interior inspection.
Location
6910 Stafford
Huntington Park, Los Angeles, CA, 90255