Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $6,880/mo
- Units
- 4
- Price per unit
- $243,750
- Est. annual NOI
- $41,280
- 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
- $78,432
- Operating expenses
- $39,216
- Net operating income
- $39,216
- Annual debt service
- $58,380
- Annual cash flow
- -$19,164
- Cash on cash return
- -7.9%
- Down payment
- $243,750
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 2,307 sqft
- Lot size
- 4,957 sqft
- Year built
- 1926
- Stories
- 2
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249349673
About this property
Great income property, three buildings addresses are as follows: 444 E 105th St., 452 E 105th St., 446 E 105th St. and 10501 S Avalon Blvd. Investors looking to own & occupy have an opportunity to collect rent from the other three units. The property also includes 4 parking spaces, creating additional potential for income or possible ADU conversion, subject to applicable zoning, permitting, code requirements, and feasibility. The property sits on a corner lot, property has lots of potential!
Location
444 E 105th
Los Angeles, Los Angeles, CA, 90003