Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $6,360/mo
- Units
- 3
- Price per unit
- $299,852
- Est. annual NOI
- $38,160
- 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
- $72,504
- Operating expenses
- $36,252
- Net operating income
- $36,252
- Annual debt service
- $53,863
- Annual cash flow
- -$17,611
- Cash on cash return
- -7.8%
- Down payment
- $224,889
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
- 2,700 sqft
- Lot size
- 8,777 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 3
- Heating
- Floor Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 249182132
About this property
Great investment opportunity in the heart of San Fernando! This well-maintained triplex features long-term tenants and is conveniently located near shopping, dining, and other amenities. Each unit offers 2 bedrooms, 1 bathroom, approximately 900 square feet of living space, a dining area, a spacious living room with a fireplace, and a private backyard. Additional highlights include three detached garages, a newer roof, and updated electrical panels. A wonderful opportunity to own an income-producing property in a desirable location!
Location
1714 2nd
San Fernando, Los Angeles, CA, 91340