Est. cap rate

2.5%

Assumed rent, all units

$7,110/mo

Units

3

Price per unit

$565,000

Est. annual NOI

$42,660

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.

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

Bathrooms

2

Building size

1,177 sqft

Lot size

7,215 sqft

Year built

1955

Stories

1

Garage spaces

0

Cooling

Wall/Window Unit(s)

Pool

None

View

Neighborhood

Status

Active

Days on market

100

MLS #

241365736

About this property

Total of 8 bedrooms, 5 bathrooms, approximately 2,877 square feet of total living space across 3 units on a 7200 sq. ft lot! Main house (3 Bed | 2 Bath | 1177 living sqft), 2024 remodeled JR ADU unit (2 Bed | 1 Bath | 500 living sqft) and 2025 constructed detached ADU (3 Bed | 2 Bath | 1200 living sqft) Calling all investors, 1031 exchange buyers, or homeowners looking to generate solid rental income! This remarkable property features three distinctive units nestled on a spacious lot, perfect for a variety of living arrangements. The main house is a charming, single-level residence that has been thoughtfully remodeled to include 3 inviting bedrooms and 2 bathrooms. This home offers a warm and comfortable ambiance, ideal for family gatherings. Completing the lot is a splendid Accessory Dwelling Unit (ADU), which was finished at the end of 2024. Spanning an impressive 1,200 sq. ft. This contemporary unit boasts 3 well-proportioned bedrooms and 2 stylish bathrooms. The heart of the ADU is its fully upgraded modern kitchen, featuring elegant quartz countertops and crisp white shaker cabinets, ensuring both beauty and functionality. With upgraded bathrooms and a mini-split A/C and heating unit, this living space offers year-round comfort. Additionally, the Junior Accessory Dwelling Unit (JADU), completed in 2025, features 2 cozy bedrooms, 1 bathroom, and a practical kitchen, along with a convenient laundry area equipped with a stackable washer and dryer space. This charming JADU operates entirely on solar energy, reflecting a commitment to sustainability. Every unit in this property includes an indoor laundry area for added convenience. The expansive lot, exceeding 7,200 sq. ft., not only allows for versatile living options but also provides ample outdoor space for gardens and recreational activities. This property is ideally suited for multi-generational living or as a rental income opportunity. Situated in a prime location, residents enjoy easy access to Lions High School, the bustling shopping areas, beautiful beaches, and major thoroughfares such as the 405 and 22 freeways, making every day commuting a breeze. This property truly embodies a unique blend of opportunity and versatile living options!

Location

13431 Goldenwest

Westminster, Orange, CA, 92683