Rental Property Investment Analysis
Investment metrics for 3248 N Eastern Ave, Los Angeles, CA 90032
zillow
Mixed Use
📍 3248 N Eastern Ave, Los Angeles, CA 90032
$750,000
🛏 5 bed
🚿 4 bath
📐 4,096 sqft
19
/ 100
Deal Score
F
High Risk Investment
Grade F · 19/100
Monthly Cash Flow
$-476
After all expenses
Cap Rate
5.47%
Below 6% threshold
Monthly Rent
$4,875/mo
Estimated
Total Expenses
$5,351/mo
All-in monthly
Cash-on-Cash
-3.31%
Low return
Annual Cash Flow
$-5,707
Per year
Break-Even Analysis
Break-Even Rent
$5,351 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (19/100) with a negative cash flow of $-476/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Mixed Use at 3248 N Eastern Ave, Los Angeles, CA 90032 is listed at $750,000 with 5 bed / 4 bath and 4,096 sq ft.
The estimated monthly rent is $4,875, generating a negative monthly cash flow of $-476 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.47% and the cash-on-cash return is -3.31%. This deal received a score of 19/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk