← Back to listings
$1,050,000
2743 Boulder
Los Angeles, Los Angeles, 90033
Quadruplex · 4 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $7,280/mo
- Units
- 4
- Price per unit
- $262,500
- Est. annual NOI
- $43,680
- 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
- $82,992
- Operating expenses
- $41,496
- Net operating income
- $41,496
- Annual debt service
- $62,871
- Annual cash flow
- -$21,375
- Cash on cash return
- -8.1%
- Down payment
- $262,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,460 sqft
- Lot size
- 5,850 sqft
- Year built
- 2024
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249052424
About this property
1 Unit vacant. 4 units total ( 2 bed 1 bath , 2 bed 1 bath , Two ADUs Studio with a loft 370 Sq ft each )
Location
2743 Boulder
Los Angeles, Los Angeles, CA, 90033