← Back to listings
Quadruplex at 2020 Olive
$1,175,000
2020 Olive
Long Beach, Los Angeles, 90806
Quadruplex · 4 units
Active · 0 days on market

Deal numbers

Est. cap rate
4.0%
Assumed rent, all units
$7,920/mo
Units
4
Price per unit
$293,750
Est. annual NOI
$47,520
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
$90,288
Operating expenses
$45,144
Net operating income
$45,144
Annual debt service
$70,356
Annual cash flow
-$25,212
Cash on cash return
-8.6%
Down payment
$293,750

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
Quadruplex
Bedrooms
4
Building size
3,928 sqft
Lot size
6,490 sqft
Year built
1923
Stories
2
Garage spaces
4
Style
Spanish
Heating
Wall Furnace
Cooling
None
Pool
None
View
None
Status
Active
Days on market
0
MLS #
248910963

About this property

Exceptional Four-Unit Investment Opportunity! Classic Spanish Quadruplex - A rare opportunity to own a four-unit property offering spacious living, a large lot, and long-term tenants. Each unit provides comfortable living space, making this an attractive investment for those looking to add to their portfolio or secure a multi-unit property with established rental history. The expansive lot features a generous backyard and newly updated landscaping, adding to the property's appeal and outdoor potential. With its combination of space, established tenancy, and desirable outdoor features, this property offers an excellent opportunity for investors seeking long-term potential. Spacious units with large unit over 2 - 2 car garages in rear with large apron. Nice yard space with new sod and landscaping in spacious backyard. Long term tenants. Each has their own laundry.

Location

2020 Olive

Long Beach, Los Angeles, CA, 90806

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

2020 Olive, Long Beach CA | Multifamily for Sale