← Back to listings
Quadruplex at 1617 Cedar
$1,250,000
1617 Cedar
Santa Ana, Orange, 92707
Quadruplex · 4 units
Active · 0 days on market

Deal numbers

Est. cap rate
4.7%
Assumed rent, all units
$9,840/mo
Units
4
Price per unit
$312,500
Est. annual NOI
$59,040
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
$112,176
Operating expenses
$56,088
Net operating income
$56,088
Annual debt service
$74,847
Annual cash flow
-$18,759
Cash on cash return
-6.0%
Down payment
$312,500

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
3,279 sqft
Lot size
6,970 sqft
Year built
1963
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
0
MLS #
245118091

About this property

We are pleased to present 1617 S. Cedar Street, a four-unit investment opportunity located in the heart of Central Santa Ana. The property features an attractive unit mix of three two-bedroom/one-bath homes, including three single-story units and one large one bedroom unit over garage — offering tenants the feel of individual home living rarely found in multi-family housing. Each unit includes its own private garage, in-unit laundry hookups, and all units are separately metered for gas and electric — resulting in zero utility expense for the owner. Three of the four units feature large fenced private patios. Additional street and alley parking provides tenants convenience beyond their individual garages. The alley has recently been repaved in concrete, reducing future maintenance costs. The property is ideally situated in Central Santa Ana's supply-constrained rental market, offering investors stable long-term demand fundamentals. Tenants enjoy convenient access to numerous recreational parks within two miles, top-rated schools nearby, and some of Southern California's premier shopping, dining, and entertainment at South Coast Plaza — just minutes away. Commuters benefit from immediate proximity to the 55 Freeway and are just five miles from John Wayne Airport, providing seamless connectivity throughout the Southern California region and beyond.

Location

1617 Cedar

Santa Ana, Orange, CA, 92707

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Alex Duarte, DRE# 01970077, First Team Real Estate

1617 Cedar, Santa Ana, Orange, Investor, The Duarte Group | TDG Sells Investor