
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $8,800/mo
- Units
- 4
- Price per unit
- $437,500
- Est. annual NOI
- $52,800
- 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
- $100,320
- Operating expenses
- $50,160
- Net operating income
- $50,160
- Annual debt service
- $104,785
- Annual cash flow
- -$54,625
- Cash on cash return
- -12.5%
- Down payment
- $437,500
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
- 4,987 sqft
- Lot size
- 7,003 sqft
- Year built
- 1990
- Stories
- 2
- Garage spaces
- 8
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 249190356
About this property
Fourplex investment opportunity in the heart of Uptown Whittier near Broadway and Newlin avenues. This clean, gated property features four units across two buildings. The main building houses three spacious three-bedroom, two-bathroom units, while the rear building contains a two-bedroom, two-bathroom unit. Each unit has its own two-car garage, and the property has gated access at both the front and rear. The front unit features a gas fireplace for those cozy nights! The largest unit will be delivered vacant, offering flexibility to occupy it or lease it upon closing. Long-term tenants in the remaining units provide existing rental income, and the on-site laundry generates additional revenue. With private garage parking for every unit and a location near Uptown Whittier’s shops, restaurants, and cafés, this property offers a versatile opportunity for an investor or owner-occupant. PLEASE DO NOT DISTURB OCCUPANTS.
Location
6247 Newlin
Whittier, Los Angeles, CA, 90601