← Back to listings
$985,000
2559 Yorkshire Way
Pomona, Los Angeles, 91767
Triplex · 3 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $7,170/mo
- Units
- 3
- Price per unit
- $328,333
- Est. annual NOI
- $43,020
- 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
- $81,738
- Operating expenses
- $40,869
- Net operating income
- $40,869
- Annual debt service
- $58,979
- Annual cash flow
- -$18,110
- Cash on cash return
- -7.4%
- 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
- Triplex
- Bedrooms
- 6
- Building size
- 3,756 sqft
- Lot size
- 9,271 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 3
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248802330
Location
2559 Yorkshire Way
Pomona, Los Angeles, CA, 91767