← Back to listings
$1,850,000
603 Indiana
Venice, Los Angeles, 90291
Triplex · 3 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $10,470/mo
- Units
- 3
- Price per unit
- $616,667
- Est. annual NOI
- $62,820
- 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
- $119,358
- Operating expenses
- $59,679
- Net operating income
- $59,679
- Annual debt service
- $110,773
- Annual cash flow
- -$51,094
- Cash on cash return
- -11.0%
- Down payment
- $462,500
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
- Triplex
- Bedrooms
- 4
- Bathrooms
- 3
- Building size
- 2,016 sqft
- Lot size
- 3,150 sqft
- Year built
- 1953
- Stories
- 2
- Garage spaces
- 4
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249262778
Location
603 Indiana
Venice, Los Angeles, CA, 90291