← Back to listings
Duplex at 151 S Parker Street
$1,589,000
151 S Parker Street
Orange, Orange, 92868
Duplex · 2 units
Active · 214 days on market

Deal numbers

Est. cap rate
2.2%
Assumed rent, all units
$5,760/mo
Units
2
Price per unit
$794,500
Est. annual NOI
$34,560
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
$65,664
Operating expenses
$32,832
Net operating income
$32,832
Annual debt service
$95,145
Annual cash flow
-$62,313
Cash on cash return
-15.7%
Down payment
$397,250

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
2
Building size
1,991 sqft
Lot size
6,325 sqft
Year built
1956
Stories
1
Garage spaces
2
Heating
See Remarks
Cooling
See Remarks
Pool
None
View
None
Status
Active
Days on market
214
MLS #
239236864

About this property

TWO ON A LOT! Great opportunity to own a remodeled Two on a Lot in Charming Old Towne Orange. Front home is 1,116 square feet with 3 bedrooms, 2 baths and a 1 car attached garage with laundry, tile flooring and fenced front yard. Rear home is 875 Square feet with 2 bedrooms, 1 bath, newer vinyl plank flooring, an attached 1 car garage with laundry and a "To Die For" back yard with a covered patio, above-ground spa and built-in storage shed. Perfect for multi-family or potential income. Recent extensive remodeling include both kitchens and all 3 bathrooms in both units. Mini-Splits and AC wall units, newer flooring, newer roof, mostly newer windows, in both units. Quartz counter tops, stainless steel appliances (rear unit only), decorator tile and so much more! currently use as a multi-family.

Location

151 S Parker Street

Orange, Orange, CA, 92868

Ask Alex about this property

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

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

151 S Parker St, Orange CA | Multifamily for Sale