
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $5,310/mo
- Units
- 3
- Price per unit
- $449,667
- Est. annual NOI
- $31,860
- 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
- $60,534
- Operating expenses
- $30,267
- Net operating income
- $30,267
- Annual debt service
- $80,774
- Annual cash flow
- -$50,507
- Cash on cash return
- -15.0%
- Down payment
- $337,250
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
- 2,534 sqft
- Lot size
- 9,011 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 2
- Style
- Bungalow
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249341543
About this property
First time on market in 49 years. Exceptional income producing property in highly opportune Inglewood location, just minutes from SoFi Stadium, Intuit Dome, Hollywood Park Casino, premier shopping and dinning. The property features a front unit main house which consists of 3 bedrooms and 2 baths. The back unit totally detached features (1) 2 bedroom, 1 bath and (1) 1 bedroom, 1 bath. The back units went through an extensive remodel 2 years ago and feature new roof, HVAC, tankless water heaters. Whether you're an investor looking to expand your rental portfolio or an owner seeking additional income opportunities, this property presents an exciting opportunity in an established Inglewood neighborhood. The generous lot size provides valuable space and flexibility, while the three-unit configuration offers multiple possibilities for rental income, extended living arrangements, or long-term investment. With its substantial lot size and multifamily layout, this property is an opportunity worth exploring. Don't miss the chance to own a multifamily property with tremendous potential in the heart of Inglewood!
Location
10616 S Grevillea Ave
Inglewood, Los Angeles, CA, 90304