← Back to listings
Triplex at 4849 W 17th
$1,425,000
4849 W 17th
Los Angeles, Los Angeles, 90019
Triplex · 3 units
Active · 0 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

4849 W 17th, Los Angeles CA | Multifamily for Sale