Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $6,570/mo
- Units
- 3
- Price per unit
- $383,333
- Est. annual NOI
- $39,420
- 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
- $74,898
- Operating expenses
- $37,449
- Net operating income
- $37,449
- Annual debt service
- $68,859
- Annual cash flow
- -$31,410
- Cash on cash return
- -10.9%
- Down payment
- $287,500
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
- Triplex
- Bedrooms
- 3
- Building size
- 3 sqft
- Lot size
- 9,928 sqft
- Year built
- 1939
- Stories
- 1
- Garage spaces
- 3
- Style
- See Remarks
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 249377853
About this property
TRIPLEX IN DESIRABLE SAN GABRIEL LOCATION – EXCELLENT INVESTMENT OPPORTUNITY! PLEASE DO NOT DISTURB TENANTS. NO SHOWINGS Please see photos. LOCATION! LOCATION! LOCATION! Excellent opportunity to own a triplex in the desirable city of San Gabriel! Nestled along a charming, tree-lined street, this property offers a convenient location near Alhambra, South Pasadena, San Marino, Arcadia, Monterey Park, and Rosemead. Ideally situated near Valley Boulevard, residents enjoy easy access to shopping centers, supermarkets, restaurants, schools, public transportation, and major commuter routes, including the 10 Freeway. The property features three residential units, offering an attractive opportunity for investors seeking rental income or buyers interested in exploring owner-occupancy possibilities. Enjoy the appeal of an established residential neighborhood while benefiting from the convenience of nearby amenities and surrounding San Gabriel Valley communities. Whether you're looking to expand your real estate portfolio or invest in a well-located income property, this San Gabriel triplex is an opportunity worth exploring! IMPORTANT: Tenant-occupied property. Please respect tenants' privacy. Do not walk the property or disturb occupants. Showings by appointment only,
Location
416 W Bencamp
San Gabriel, Los Angeles, CA, 91776