Est. cap rate

2.4%

Assumed rent, all units

$6,930/mo

Units

3

Price per unit

$566,667

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.

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

Building size

2,730 sqft

Lot size

7,499 sqft

Year built

1907

Stories

1

Garage spaces

4

Pool

None

Status

Active

Days on market

0

MLS #

249309059

About this property

3 Unit Residential income property plus a newly-built 1 br 1 ba ADU. Located in a nice, quiet neighborhood near Silver Lake and Echo Park. Close to Downtown Los Angeles. It has front security gate and automatic back gate. It has great income potential especially for investors. The property is surrounded with tropical fruts, it has a 2 -car detached garage and ample parking space for additional cars. All units have AC/heat, dishwasher and one of the units hs a patio. Close to shopping, restaurants, trnsportation and easy freeway access.

Location

1347 Mohawk

Los Angeles, Los Angeles, CA, 90026