← Back to listings
Triplex at 2531 E El Segundo
$1,060,000
2531 E El Segundo
Compton, Los Angeles, 90222
Triplex · 3 units
Active · 0 days on market

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.

5.0%
50%
25%
7.00%
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

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

2531 E El Segundo, Compton CA | Multifamily for Sale