
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.
- 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