
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $7,800/mo
- Units
- 4
- Price per unit
- $442,250
- Est. annual NOI
- $46,800
- 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
- $88,920
- Operating expenses
- $44,460
- Net operating income
- $44,460
- Annual debt service
- $105,923
- Annual cash flow
- -$61,463
- Cash on cash return
- -13.9%
- Down payment
- $442,250
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,086 sqft
- Lot size
- 12,323 sqft
- Year built
- 1958
- Stories
- 2
- Garage spaces
- 5
- Pool
- None
- Status
- Active
- Days on market
- 63
- MLS #
- 248839893
About this property
Turnkey Cudahy Fourplex – Live in One, Rent the Others, or Buy as an Investment! Welcome to 4822 Live Oak Street, Cudahy, CA 90201 – a rare value-add opportunity offering four spacious units on a generous lot with no common walls for maximum privacy and peace. This 4-unit property features three 2-bedroom/1-bathroom units (fully furnished, each with a 1-car garage and new mini-split systems) plus one oversized 4-bedroom/2-bathroom unit with courtyard access and front parking. All units boast new finishes throughout, a charming courtyard, and a long driveway for ample parking. With 100% occupancy, this property delivers immediate cash flow. Located centrally with easy access to the I-710 and I-5 freeways and near major medical centers including Kaiser Permanente Downey and St. Francis Medical Center, this property offers commerce, accessibility, and comfort . Financing options are plentiful – FHA 3.5% down with Verification of Employment (VOE) only, 10% down P&L (Profit & Loss) loan programs for self-employed entrepreneurs and investors, DSCR loans that qualify with rental income, conventional loans, and more. Live in one unit and let the other three cover your mortgage, or purchase as a pure investment and qualify with the property's rental income. Get prequalified today! This is a must-see property that checks every box for investors and owner-occupants alike!
Location
4822 Live Oak St
Cudahy, Los Angeles, CA, 90201