← Back to listings
$850,000
483 W 14th
San Pedro, Los Angeles, 90731
Quadruplex · 4 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 6.0%
- Assumed rent, all units
- $8,560/mo
- Units
- 4
- Price per unit
- $212,500
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $97,584
- Operating expenses
- $48,792
- Net operating income
- $48,792
- Annual debt service
- $50,896
- Annual cash flow
- -$2,104
- Cash on cash return
- -1.0%
- Down payment
- $212,500
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
- 3,766 sqft
- Lot size
- 4,805 sqft
- Year built
- 1951
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249125370
About this property
Property has 1 vacant unit and needs repairs. Location is key for the units. Lots of store surrunding area.
Location
483 W 14th
San Pedro, Los Angeles, CA, 90731