← Back to listings
Triplex at 1408 W Oceanfront
$6,600,000
1408 W Oceanfront
Newport Beach, Orange, 92661
Triplex · 3 units
Active · 27 days on market

Deal numbers

Est. cap rate
0.9%
Assumed rent, all units
$9,900/mo
Units
3
Price per unit
$2,200,000
Est. annual NOI
$59,400
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
$112,860
Operating expenses
$56,430
Net operating income
$56,430
Annual debt service
$395,190
Annual cash flow
-$338,760
Cash on cash return
-20.5%
Down payment
$1,650,000

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
2,500 sqft
Lot size
3,049 sqft
Year built
1947
Stories
3
Garage spaces
0
Pool
None
View
Coastline,Ocean,White Water,Water,Panoramic
Status
Active
Days on market
27
MLS #
239990360

About this property

Oceanfront living is a dream that only a fortunate few ever get to call everyday life—now is your chance to make it your reality. This rare Newport Beach Boardwalk tri-plex sits on an oversized oceanfront lot and offers exceptional flexibility and future potential. Three units are move-in ready if you are going to rent out, with eight bedrooms and four bathrooms, giving you options: live in the front home and enjoy panoramic ocean views while collecting income from the rear units, explore short-term rental possibilities, or create the ultimate beach compound for your extended group. Use it as-is today and plan your future custom-built home; this property is an Incredible canvas for a dream home or legacy estate. Oceanfront lots of this size in this location are a limited commodity, with constant demand and endless opportunity for those ready to live their dream with an Oceanfront view.

Location

1408 W Oceanfront

Newport Beach, Orange, CA, 92661

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

1408 W Oceanfront, Newport Beach CA | Multifamily for Sale