
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $5,680/mo
- Units
- 2
- Price per unit
- $637,500
- Est. annual NOI
- $34,080
- 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
- $64,752
- Operating expenses
- $32,376
- Net operating income
- $32,376
- Annual debt service
- $76,343
- Annual cash flow
- -$43,967
- Cash on cash return
- -13.8%
- Down payment
- $318,750
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
- Duplex
- Bedrooms
- 4
- Bathrooms
- 3
- Building size
- 2,500 sqft
- Lot size
- 7,707 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Wall/Window Unit(s),ENERGY STAR Qualified Equipment
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 261
- MLS #
- 238443299
About this property
Rare opportunity in Anaheim! 833 W Lemon St offers TWO fully detached Single Family Home on one lot, each unit with its own GARAGE and PRIVATE YARD, and ENTRANCE. Both units are bright, spacious, and very well maintained. Excellent location—only about 10 minutes to Disneyland, Anaheim Convention Center, and major shopping areas. Low management costs and strong rental income make this property ideal for both owner-occupants and investors. Great potential for multi-generational living or long-term rental use! (Unit A - 2B 1B 1,088sqft 1 car garage, Unit B - 2B 2B, 1,412 sqft, 2 cars garage)
Location
833 S Lemon Street
Anaheim, Orange, CA, 92805