Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $5,250/mo
- Units
- 3
- Price per unit
- $386,667
- Est. annual NOI
- $31,500
- 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
- $59,850
- Operating expenses
- $29,925
- Net operating income
- $29,925
- Annual debt service
- $69,458
- Annual cash flow
- -$39,533
- Cash on cash return
- -13.6%
- Down payment
- $290,000
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
- 2,007 sqft
- Lot size
- 6,500 sqft
- Year built
- 1913
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 248898621
About this property
Fully remodeled 3 units from top to bottom 4 Bed 2 Bath and 2 1 bed 1 bath units with a new 1bed 1 bath ADU, All New Electrical,Plumbing,Flooring,Roofing,A/C Hvac System,New Kitchens,Bathrooms,All units have interior laundry areas ,New Concrete driveway with lots of parking. Ideal for Multigenerational family or Live in 1 and rent the others as All units save separate outdoor areas. Easy Access to Freeway and Downtown. Too much to list a Must see, All types of Buyers Welcome, FHA, VA,Conventional
Location
1057 S Alma
Los Angeles, Los Angeles, CA, 90023