← Back to listings
Quadruplex at 4822 Live Oak St
$1,769,000
4822 Live Oak St
Cudahy, Los Angeles, 90201
Quadruplex · 4 units
Active · 63 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

4822 Live Oak St, Cudahy CA | Multifamily for Sale