
Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,880/mo
- Units
- 3
- Price per unit
- $353,000
- Est. annual NOI
- $35,280
- 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
- $67,032
- Operating expenses
- $33,516
- Net operating income
- $33,516
- Annual debt service
- $63,410
- Annual cash flow
- -$29,894
- Cash on cash return
- -11.3%
- Down payment
- $264,750
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
- 2,540 sqft
- Lot size
- 10,142 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248871124
About this property
Turnkey Pomona triplex - three single-story units, each with its own 1-car garage and separate gas and electric meters to help keep owner expenses low. Units 293 and 295 were fully remodeled in 2024, the exterior is freshly painted, and Unit 293 also has fresh interior paint and new flooring this year. Unit 291 (2BD/2BA) is the largest, with a front patio and washer/dryer hookups in the garage. Unit 293 (2BD/1BA) offers a front patio plus extra back space, with room to add garage laundry. Unit 295 (2BD/1BA) features a front patio and a large backyard with a producing avocado tree, plus washer/dryer hookups in the garage. Strong rental corridor with direct 10 Freeway access, minutes from the Fairplex, and close to Cal Poly Pomona, Western University, Pomona Valley Hospital and Mt. SAC. An ideal low-maintenance addition to any portfolio. Buyer and buyer's agent to independently verify all income, expenses and rent control applicability.
Location
291 W Artesia Street
Pomona, Los Angeles, CA, 91768