
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $10,800/mo
- Units
- 4
- Price per unit
- $412,500
- Est. annual NOI
- $64,800
- 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
- $123,120
- Operating expenses
- $61,560
- Net operating income
- $61,560
- Annual debt service
- $98,797
- Annual cash flow
- -$37,237
- Cash on cash return
- -9.0%
- Down payment
- $412,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,100 sqft
- Lot size
- 9,583 sqft
- Year built
- 1962
- Stories
- 1
- Garage spaces
- 6
- Cooling
- Ductless
- Pool
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 240828087
About this property
INCOME PROPERTY | PRIME BUENA PARK LOCATION | UPDATED Welcome to 7581 Fillmore, a recently updated income-producing property located in the heart of Buena Park just minutes from Knott’s Berry Farm. This property offers a solid 5.05% cap rate with strong rental demand and excellent income potential. Recent improvements provide a clean, low-maintenance asset, ideal for investors seeking a turnkey opportunity. Conveniently located near major attractions, shopping, dining, and freeways, making it highly desirable for tenants and ensuring consistent occupancy. Perfect for investors looking to expand their portfolio with a stable, income-generating property in a high-demand area. Please do not disturb tenants. Drive-by only. Don’t miss this opportunity to own in one of Buena Park’s most sought-after rental markets.
Location
7581 Fillmore
Buena Park, Orange, CA, 90620