
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $11,040/mo
- Units
- 4
- Price per unit
- $624,750
- Est. annual NOI
- $66,240
- 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
- $125,856
- Operating expenses
- $62,928
- Net operating income
- $62,928
- Annual debt service
- $149,633
- Annual cash flow
- -$86,705
- Cash on cash return
- -13.9%
- Down payment
- $624,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,656 sqft
- Lot size
- 8,263 sqft
- Year built
- 1946
- Stories
- 2
- Garage spaces
- 4
- Heating
- Central
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Mountain(s),Neighborhood
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 248795413
About this property
Located on an exceptional residential block of South Pasadena, 722 Brent Avenue is a well-maintained four-unit building offering long-term investment appeal. Prime, central location with a 93 Walker's Paradise Walk Score! Built in 1946, the property features four two-bedroom, one-bath residences. Each unit offers functional floorpans and charming architectural details to feel like a standalone home. Bonus: each unit has a private 1-car garage. Residents also enjoy access to a detached laundry room and a shared storage room. With its welcoming front yard and curb appeal, the building is situated near the city's beloved schools, parks, cafés, markets, and restaurants. Property has been in the same family for many generations, and owners have made significant improvements including a newer roof and exterior painting. South Pasadena Unified School District (SPUSD) is ranked #2 in all of California. With South Pasadena's steady rental demand, coveted public school system, and limited multifamily inventory, this property sits in a strong position for both immediate returns and long-term hold strategy.
Location
722 Brent Avenue
South Pasadena, Los Angeles, CA, 91030