Deal numbers
- Est. cap rate
- 4.7%
- Assumed rent, all units
- $7,120/mo
- Units
- 4
- Price per unit
- $225,000
- Est. annual NOI
- $42,720
- 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
- $81,168
- Operating expenses
- $40,584
- Net operating income
- $40,584
- Annual debt service
- $53,890
- Annual cash flow
- -$13,306
- Cash on cash return
- -5.9%
- Down payment
- $225,000
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
- 2,472 sqft
- Lot size
- 6,815 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 0
- Heating
- None
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249374832
About this property
Unit Mix: Four individual units, each featuring its own backyard space. 3-bedroom, 1-bathroom layout, delivered vacant at the close of escrow—ideal for an owner-user or an investor looking to capture market-rate rent immediately. Additional three units - 2-bedroom, 1-bathroom
Location
1450 E 77th Place
Los Angeles, Los Angeles, CA, 90001