
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $8,800/mo
- Units
- 4
- Price per unit
- $425,000
- Est. annual NOI
- $52,800
- 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
- $100,320
- Operating expenses
- $50,160
- Net operating income
- $50,160
- Annual debt service
- $101,791
- Annual cash flow
- -$51,631
- Cash on cash return
- -12.1%
- Down payment
- $425,000
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
- 4,931 sqft
- Lot size
- 6,752 sqft
- Year built
- 1985
- Stories
- 2
- Garage spaces
- 8
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249382109
About this property
FOUR UNITS. TWELVE BEDROOMS. EIGHT BATHROOMS. EXCEPTIONAL INVESTMENT POTENTIAL! Coming to the market for this first time this is a rare opportunity to own a substantial four-unit multifamily property in desirable Whittier, California! Offering approximately 4,931 square feet of living space on a 6,752-square-foot lot, this impressive property features four residential units with a combined total of 12 bedrooms and 8 bathrooms. Even better, all four units are currently occupied, providing immediate rental income from day one! With existing rents below current market rates, this property presents an excellent opportunity for investors to increase cash flow and maximize future returns as rental rates are brought closer to market value. Whether you’re expanding an established investment portfolio or looking for a multifamily property with long-term income potential, this is an opportunity you won’t want to miss. Conveniently located near shopping, dining, schools, parks, and major transportation routes. FOUR INCOME-PRODUCING UNITS WITH BUILT-IN RENTAL UPSIDE! Properties offering this combination of size, occupancy, and income-growth potential are hard to find. Bring your investors and explore the possibilities!
Location
6345 Painter
Whittier, Los Angeles, CA, 90601