Est. cap rate

3.0%

Assumed rent, all units

$5,460/mo

Units

3

Price per unit

$366,667

Est. annual NOI

$32,760

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.

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

2,921 sqft

Lot size

5,104 sqft

Year built

2011

Stories

2

Garage spaces

0

Style

Contemporary

Heating

Natural Gas,Central

Cooling

Central Air,ENERGY STAR Qualified Equipment

Pool

None

View

None

Status

Active

Days on market

0

MLS #

249093046

About this property

Fantastic investment opportunity or multi-generational property! This standalone triplex building features a high-demand layout with two private units upstairs and one spacious unit downstairs. Perfect for an investor looking for strong rental income or an owner-occupant wanting to live in one unit and rent out the others. Every unit is beautifully designed for maximum comfort and utility, with each featuring: 2 Bedrooms & 1 Full Bathroom, Modern Laminate Wood-Grain Flooring throughout the living rooms and bedrooms, Durable Tile Floors in all kitchens and bathrooms, Dedicated Dining Area adjacent to a fully functional kitchen, Convenient Indoor Laundry Area perfectly sized for a stackable washer and dryer, Central AC & Heating for year-round climate control, Assigned Covered Parking to protect vehicles from the elements. Whether you are looking to expand your real estate portfolio or secure a low-maintenance residential property, this turn-key triplex delivers convenience, functionality, and consistent value. . The surrounding area is exceptionally rich in local amenities, shopping hubs, and recreational spaces providing immediate access to a Target, Ross, El Super grocery store, Starbucks, and an Edwards Movie Theater, and minutes away from Atlantic Square, and the Citadel Outlets. Schedule your viewing today to see this incredible property in person!

Location

509 Belden Avenue

Los Angeles, Los Angeles, CA, 90022