← Back to listings
Triplex at 1613 Cedar
$1,050,000
1613 Cedar
Santa Ana, Orange, 92707
Triplex · 3 units
Active · 0 days on market

Deal numbers

Est. cap rate
4.2%
Assumed rent, all units
$7,380/mo
Units
3
Price per unit
$350,000
Est. annual NOI
$44,280
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
$84,132
Operating expenses
$42,066
Net operating income
$42,066
Annual debt service
$62,871
Annual cash flow
-$20,805
Cash on cash return
-7.9%
Down payment
$262,500

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
3,052 sqft
Lot size
6,970 sqft
Year built
1963
Stories
2
Garage spaces
3
Pool
None
Status
Active
Days on market
0
MLS #
245118092

About this property

We are pleased to present 1613 S. Cedar Street, a three-unit investment opportunity located in the heart of Central Santa Ana. The property features an attractive unit mix of one single-story two-bedroom/one-bath home and two townhouse-style two-bedroom/one-and-a-half-bath units — offering tenants a distinctive living experience rarely found in multi-family housing. Each unit includes its own private garage, with one unit featuring direct interior garage access, and all units offer large fenced private patios and in-unit washer and dryer hookups. All units are separately metered for gas and electric — resulting in zero utility expense for the owner. Additional street and alley parking provides tenants convenience beyond their individual garages. Two of the three units have received nearly complete interior renovations including new drywall, flooring, granite countertops, new cabinetry, updated kitchen and bathroom fixtures, gas range, and forced air heating and cooling. The exterior has also been upgraded with new windows throughout, enhancing curb appeal and energy efficiency. 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

1613 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

1613 Cedar, Santa Ana, Orange, Investor, The Duarte Group | TDG Sells Investor