
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.
- 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