Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $5,550/mo
- Units
- 3
- Price per unit
- $306,666
- Est. annual NOI
- $33,300
- 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
- $63,270
- Operating expenses
- $31,635
- Net operating income
- $31,635
- Annual debt service
- $55,087
- Annual cash flow
- -$23,452
- Cash on cash return
- -10.2%
- Down payment
- $230,000
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
- 1,640 sqft
- Lot size
- 7,803 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 201
- MLS #
- 249157071
About this property
Triplex in the heart of Compton offering strong rental income potential and investor appeal. Each unit provides comfortable living space with functional layouts, making this a great opportunity for both seasoned and first-time investors. Property features on-site parking and a layout suited for steady rental demand. Conveniently located near schools, shopping, dining, and major freeways. Ideal for buy-and-hold investors or owner-occupants looking to offset their mortgage with rental income.
Location
435 W Almond
Compton, Los Angeles, CA, 90220