← Back to listings
Triplex at 5410 3rd
$769,000
5410 3rd
Los Angeles, Los Angeles, 90043
Triplex · 3 units
Active · 22 days on market

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.

5.0%
50%
25%
7.00%
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

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

5410 3rd, Los Angeles CA | Multifamily for Sale