
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.
- 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