Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $7,320/mo
- Units
- 4
- Price per unit
- $375,000
- Est. annual NOI
- $43,920
- 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
- $83,448
- Operating expenses
- $41,724
- Net operating income
- $41,724
- Annual debt service
- $89,816
- Annual cash flow
- -$48,092
- Cash on cash return
- -12.8%
- Down payment
- $375,000
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
- 1 sqft
- Lot size
- 8,961 sqft
- Year built
- 1924
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 248833493
About this property
Welcome to 1041 W 104th St! Great investment opportunity in the heart of Los Angeles! This 4-unit multifamily property offers approximately 3,516 sq. ft. of living space and sits on a spacious 8,961 sq. ft. lot. Conveniently located near shopping, dining, schools, and major freeways. Whether you’re looking to expand your investment portfolio or explore the property’s potential, this is an opportunity you don’t want to miss. Schedule your showing today!
Location
1041 w 104th st
Los Angeles, Los Angeles, CA, 90044