
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $7,350/mo
- Units
- 3
- Price per unit
- $563,333
- Est. annual NOI
- $44,100
- 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
- $83,790
- Operating expenses
- $41,895
- Net operating income
- $41,895
- Annual debt service
- $101,193
- Annual cash flow
- -$59,298
- Cash on cash return
- -14.0%
- Down payment
- $422,500
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
- 2,397 sqft
- Lot size
- 8,488 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional
- Heating
- Forced Air
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249007567
About this property
Charming Pasadena Triplex | Excellent Investment OpportunityIdeally situated just north of Washington BLVD (President Street Neighborhood) in Northeast Pasadena, this triplex presents an excellent opportunity for investors and owner-occupants alike. Offering three residential units, the property provides the potential for rental income, multi-generational living, or an owner-user seeking to offset housing expenses.The front duplex consists of two one-bedroom units, each approximately 800 square feet, complemented by a two-car garage. Privately situated at the rear of the property, the stand-alone approximate 800 square-foot 1-bedroom house offers its own private yard and a one-car garage, creating a distinct living environment with added privacy and outdoor space. Recent improvements include newer HVAC systems, newer roofs, adding value and peace of mind for the next owner. Each unit has its own washer and dryer, gorgeous hardwood flooring, and period details. Conveniently located near local shopping, dining, and neighborhood amenities, this property offers an excellent opportunity to own a multi-unit property in a Residential Pasadena neighborhood. The combination of pristine interiors, separate living spaces, garage parking, and private outdoor space makes this a compelling investment with potential for long-term income and appreciation.Don't miss your chance to own this exceptional property as Opportunities like this don't come around too often! The Back duplex will be delivered Vacant. The other 2 units are tenant occupied.
Location
1371 N Grand Oaks Avenue
Pasadena, Los Angeles, CA, 91104