← Back to listings
$650,000
435 W Almond
Compton, Los Angeles, 90220
Triplex · 3 units
Active · 3 days on market
Deal numbers
- Est. cap rate
- 5.1%
- Assumed rent, all units
- $5,550/mo
- Units
- 3
- Price per unit
- $216,667
- Est. annual NOI
- $33,300
- 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
- $63,270
- Operating expenses
- $31,635
- Net operating income
- $31,635
- Annual debt service
- $38,920
- Annual cash flow
- -$7,285
- Cash on cash return
- -4.5%
- Down payment
- $162,500
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
- Triplex
- Bedrooms
- 3
- Building size
- 1,640 sqft
- Lot size
- 7,805 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 248772563
About this property
3 units selling with tenants, not negotiable
Location
435 W Almond
Compton, Los Angeles, CA, 90220