← Back to listings
Quadruplex at 22319 Moneta
$1,695,000
22319 Moneta
Carson, Los Angeles, 90745
Quadruplex · 4 units
Active · 39 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$9,000/mo
Units
4
Price per unit
$423,750
Est. annual NOI
$54,000
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
$102,600
Operating expenses
$51,300
Net operating income
$51,300
Annual debt service
$101,492
Annual cash flow
-$50,192
Cash on cash return
-11.8%
Down payment
$423,750

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
4,446 sqft
Lot size
5,871 sqft
Year built
1967
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
39
MLS #
248994361

About this property

A rare opportunity to acquire this awesome four(4) units located in great location of central Carson, in front of Veterans Park, west of Main Street and south of Carson street. It's a large building of 4446 sq ft and a lot size of 5871 sq ft built in 1967. Four units consists of a large 3-bedrooms with 1-1/2 bath, 3 units with large two bedrooms and a full bath and spacious living room and great size dining area. The building is fully maintained, upper units have been updated, some of the units has amenity of a balcony which could be perfect place to relax or have few potted plants. It has a coin laundry machine which could be an additional income for utilities. It also provide ample garage parking in the front and back of the building. . Ideal also for an owner occupied investor, live on the larger unit and rent the other three units. Accessible to freeways, grocery stores, elementary, middle and high school.

Location

22319 Moneta

Carson, Los Angeles, CA, 90745

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

22319 Moneta, Carson CA | Multifamily for Sale