
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $9,120/mo
- Units
- 3
- Price per unit
- $531,667
- Est. annual NOI
- $54,720
- 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
- $103,968
- Operating expenses
- $51,984
- Net operating income
- $51,984
- Annual debt service
- $95,504
- Annual cash flow
- -$43,520
- Cash on cash return
- -10.9%
- Down payment
- $398,750
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
- 2,538 sqft
- Lot size
- 5,303 sqft
- Year built
- 1949
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 248898126
About this property
Rarely do you find an investment opportunity in Long Beach that offers this much versatility and such an incredible abundance of parking. Located at 219 Siena Drive, this unique triplex is a dream for any savvy investor or someone looking for a multi-unit property that truly checks every box. The property consists of three distinct units, each designed with attention to detail and very nicely presented. The layout features a spacious 2-bedroom unit, a flexible 1.5-bedroom unit, and a cozy 1-bedroom unit. Whether you’re looking to maximize rental income or live in one while leasing the others, the configuration provides endless possibilities. On site laundry, newer water heaters, updated plumbing and electrical. 4 seperate meters! What truly sets this property apart is the massive parking capacity—a total rarity for the area. You’ll find two separate 2-car garages, a dedicated workshop for projects or extra storage, and additional outdoor parking for four more vehicles. With space for nine cars in total, the logistical headache of parking is completely eliminated, making these units even more attractive to potential tenants. This is a standout rental opportunity in a sought-after location. With its flexible living arrangements and unparalleled parking, 219 Siena Drive is ready to be a powerhouse addition to your portfolio.
Location
219 Siena Drive
Long Beach, Los Angeles, CA, 90803