
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.
- 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