
Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,820/mo
- Units
- 3
- Price per unit
- $353,333
- Est. annual NOI
- $34,920
- 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
- $66,348
- Operating expenses
- $33,174
- Net operating income
- $33,174
- Annual debt service
- $63,470
- Annual cash flow
- -$30,296
- Cash on cash return
- -11.4%
- Down payment
- $265,000
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
- Triplex
- Bedrooms
- 3
- Building size
- 1,870 sqft
- Lot size
- 4,504 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248872692
About this property
Excellent Multifamily Investment Opportunity in Compton! Take advantage of this opportunity to own a three-unit income property located at 2531 E. El Segundo Blvd. The property features three legal, currently occupied units with a desirable unit mix: one 4-bedroom, 1-bathroom unit and two 3-bedroom, 1-bathroom units. According to public records, the property offers approximately 1,870 square feet of building area on a lot of approximately 4,486 square feet. Conveniently located near neighborhood shopping, everyday services, public transportation, and major routes connecting surrounding communities. An attractive opportunity for investors seeking rental income and long-term investment potential. Buyer to independently verify all property information, including square footage, permitted unit configuration, rental income, expenses, and permits.
Location
2531 E El Segundo
Compton, Los Angeles, CA, 90222