
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $5,250/mo
- Units
- 3
- Price per unit
- $291,667
- Est. annual NOI
- $31,500
- 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
- $59,850
- Operating expenses
- $29,925
- Net operating income
- $29,925
- Annual debt service
- $52,393
- Annual cash flow
- -$22,468
- Cash on cash return
- -10.3%
- Down payment
- $218,750
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,320 sqft
- Lot size
- 4,597 sqft
- Year built
- 1907
- Stories
- 3
- Garage spaces
- 0
- Heating
- None
- Cooling
- None,Wall/Window Unit(s)
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 0
- MLS #
- 248837029
About this property
An incredible opportunity to own a family-held triplex in the Boyle Heights area of Los Angeles! This three-story property features three separate residential units, each occupying its own level with a private entrance. Offering approximately 2,320 square feet of living space on a 4,597-square-foot lot, this property features spacious living areas and functional layouts with endless possibilities! A fantastic opportunity for investors looking to expand their real estate portfolio or buyers seeking a versatile multi-unit property with great potential. Conveniently located near local shopping, dining, schools, and major transportation routes. Don’t miss this rare opportunity to own a long-held family property in Los Angeles! Buyer to independently verify all permits, square footage, room counts, and property information with the appropriate authorities.
Location
433 S Lorena
Los Angeles, Los Angeles, CA, 90063