
Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $5,700/mo
- Units
- 3
- Price per unit
- $256,333
- Est. annual NOI
- $34,200
- 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
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $46,046
- Annual cash flow
- -$13,556
- Cash on cash return
- -7.1%
- Down payment
- $192,250
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
- 2,318 sqft
- Lot size
- 5,539 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 22
- MLS #
- 248928492
About this property
A rare opportunity to acquire a character rich three unit property in one of the most established and increasingly sought-after residential pockets. This instinctive property features three 1-bedroom, 1-bath residences, offering an exceptional combination of architectural charm, income potential, and long term upside.From the moment you arrive, the property makes an impression with its classic Los Angeles architecture, symmetrical façade, mature landscaping, and inviting central entry. The property retains the character and presence that make these older Los Angeles residences so desirable, while offering the next owner an opportunity to thoughtfully update and elevate the interiors to their own vision.The location is equally compelling. Positioned near View Park-Windsor Hills, Leimert Park, Baldwin Hills, and the Crenshaw corridor, this is a part of Los Angeles known for its beautiful historic homes, tree-lined residential streets, & strong community roots. Culver City, USC, Downtown Los Angeles, Inglewood, LAX, SoFi Stadium, and the Metro K Line are all within convenient reach. For the discerning investor, this is more than simply a three-unit property. It is an opportunity to acquire a classic Los Angeles asset in a location where character, connectivity, and long-term potential come together. Whether you're looking to expand your rental portfolio, create a long-term investment, or explore an owner-user opportunity, the flexible three-unit configuration provides multiple possibilities.
Location
5410 3rd
Los Angeles, Los Angeles, CA, 90043