Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,520/mo
- Units
- 3
- Price per unit
- $333,333
- Est. annual NOI
- $33,120
- 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
- $62,928
- Operating expenses
- $31,464
- Net operating income
- $31,464
- Annual debt service
- $59,877
- Annual cash flow
- -$28,413
- Cash on cash return
- -11.4%
- Down payment
- $250,000
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
- 2,658 sqft
- Lot size
- 5,698 sqft
- Year built
- 1929
- Stories
- 1
- Garage spaces
- 0
- Heating
- See Remarks
- Cooling
- See Remarks
- Pool
- None
- Status
- Active
- Days on market
- 16
- MLS #
- 249060039
About this property
More info coming soon. 3 units, front house is 4bed 2 baths, in the back upstairs 2nd unit is 2bed 1 bath, 3d unit downstairs was built a bit over a year ago with permits, 2bed 1bath, and a laundry room. Very well maintained property. Front unit only has solar paid off.
Location
6121 Orchard Avenue
Huntington Park, Los Angeles, CA, 90255