
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $6,930/mo
- Units
- 3
- Price per unit
- $475,000
- Est. annual NOI
- $41,580
- 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
- $79,002
- Operating expenses
- $39,501
- Net operating income
- $39,501
- Annual debt service
- $85,325
- Annual cash flow
- -$45,824
- Cash on cash return
- -12.9%
- Down payment
- $356,250
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
- 907 sqft
- Lot size
- 7,010 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249258429
About this property
We are pleased to present this Multifamily Investment opportunity located in Los Angeles consisting of if three units TWo One -bedroom/one bath units and One Two- bedroom/one bath unit. The property is currently undergoing renovations and is completely vacant and is being offered in its current condition. For buyers seeking a fully completed renovated property, pricing will be adjusted accordingly based on the scope and level of finishes requested. The property is currently vacant and this also adds value because the new buyer will be able to establish market rents day one. The property is zoned LARD 1.5 which may allow up to 8-10 total units, subject to the buyer to verify with the city. This creates a strong value-add component and a redevelopment opportunity for the right investor seeking additional density and long-term upside potential. This area has shown tons of growth and lots of business development in the immediate area is good for economic growth. Rendered Pictures are Renderings of the existing structure. This property offers a unique opportunity to build in a very up and coming area and close to Downtown LA. Buyer to do all investigation on building opportunities with the city
Location
4849 W 17th
Los Angeles, Los Angeles, CA, 90019