
Deal numbers
- Est. cap rate
- 5.9%
- Assumed rent, all units
- $8,560/mo
- Units
- 4
- Price per unit
- $218,725
- Est. annual NOI
- $51,360
- 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
- $97,584
- Operating expenses
- $48,792
- Net operating income
- $48,792
- Annual debt service
- $52,387
- Annual cash flow
- -$3,595
- Cash on cash return
- -1.6%
- Down payment
- $218,725
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
- 3,044 sqft
- Lot size
- 6,785 sqft
- Year built
- 1955
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249105558
About this property
Fourplex Investment Opportunity in the Heart of Montebello! Located south of Beverly Boulevard in an established residential neighborhood, this centrally located four-unit property offers rental income potential. According to Los Angeles County Assessor records, the property features three 2-bedroom, 1-bathroom units and one 1-bedroom, 1-bathroom unit. The property also includes a four-car garage and private outdoor spaces for residents. Conveniently situated near the 60, 5, and 605 freeways, the property provides easy access to Downtown Los Angeles and San Gabriel Valley. Public transportation options include nearby bus service and the Montebello/Commerce Metrolink Station. Residents enjoy proximity to shopping, dining, schools, and recreational amenities, including Montebello Town Center, Montebello City Park, Grant Rea Park, and Whittier Narrows Recreation Area. With four residential units, private outdoor spaces, and a central Montebello location, this property presents an opportunity for investors looking to expand their portfolios. Its established residential setting and access to transportation and local amenities support its appeal as a long-term rental property.
Location
424 Bradley
Montebello, Los Angeles, CA, 90640