← Back to listings
No photos available
$1,450,000
1661 Arlington Ave
Los Angeles, Los Angeles, 90019
Quadruplex · 4 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
3.8%
Assumed rent, all units
$9,240/mo
Units
4
Price per unit
$362,500
Est. annual NOI
$55,440
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
$105,336
Operating expenses
$52,668
Net operating income
$52,668
Annual debt service
$86,822
Annual cash flow
-$34,154
Cash on cash return
-9.4%
Down payment
$362,500

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
Quadruplex
Bedrooms
4
Building size
2,973 sqft
Lot size
5,961 sqft
Year built
1905
Stories
2
Garage spaces
4
Heating
None
Cooling
None
Pool
None
View
City Lights
Status
ComingSoon
Days on market
0
MLS #
249373804

About this property

This Great and Potential, well maintained Fourplex, with a great area, located in the heart of Mid-City Los Angeles, one of the most centrally positioned and consistently in demand rental corridors in the city. 1661 Arlington Ave, offer a big lot of 5973sft and 2961sft, with 2 detached buildings. The front building has two spacious units: #1661---- 1 bedroom and 1 bath, big ling room, with a laundry room. Unit #1661 1/2 with 2 bedrooms and 1 bath, big living and spacious Landry room. (This unit is currently vacant, and in the process of remodeled, and updated the electrical and part of the plumbing. This Unit will be delivery vacant. The rear building, offer, 2 spacious units, with 1 bedroom and 1 bath each. Each unit includes 1 garage in the rear building. The property has 4 separates gas Metters, 4 electric matters and 1 wetter matter.

Location

1661 Arlington Ave

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

1661 Arlington Ave, Los Angeles CA | Multifamily Listing