
Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $7,160/mo
- Units
- 2
- Price per unit
- $524,500
- Est. annual NOI
- $42,960
- 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
- $81,624
- Operating expenses
- $40,812
- Net operating income
- $40,812
- Annual debt service
- $62,811
- Annual cash flow
- -$21,999
- Cash on cash return
- -8.4%
- Down payment
- $262,250
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
- 3
- Bathrooms
- 3
- Building size
- 1,889 sqft
- Lot size
- 25,318 sqft
- Year built
- 2022
- Stories
- 2
- Garage spaces
- 2
- Cooling
- Central Air
- Pool
- Association
- View
- Neighborhood
- Status
- Active
- Days on market
- 144
- MLS #
- 242646916
About this property
INTEREST RATE BUY DOWN AVAILABLE - Welcome to 112 Homestead Rd, a beautifully upgraded paired home in the award-winning master planned community of Rancho Mission Viejo, where elevated design meets the exceptional lifestyle South Orange County is known for. Offering 3 bedrooms, 2.5 bathrooms, and a spacious loft, this thoughtfully designed residence combines style, comfort, and functionality with exceptional indoor and outdoor living spaces rarely found in the neighborhood. Unlike many attached products, this is a paired home — not a traditional townhome — and benefits from only one HOA, a highly desirable advantage. One of the standout features is the oversized side yard — one of the largest in the community — in addition to a generously sized front patio, creating multiple outdoor spaces ideal for entertaining, relaxing, dining al fresco, or enjoying Southern California living year-round. Inside, the bright open-concept floorplan is enhanced by tasteful upgrades throughout. Unlike many builder-basic homes, this residence showcases updated fixtures and designer touches that create a refined and elevated feel from the moment you enter. The chef-inspired kitchen opens seamlessly to the dining and living areas, while abundant natural light fills the home throughout. Upstairs, the versatile loft provides the perfect flex space for a media room, office, playroom, or secondary lounge area. The spacious primary suite is complemented by a custom-designed primary closet that adds both luxury and functionality. Every detail has been thoughtfully curated to create a warm yet sophisticated living experience. Residents enjoy access to Rancho Mission Viejo’s exceptional resort-style amenities including pools, fitness centers, clubhouses, pickleball and tennis courts, scenic trails, parks, playgrounds, community farms, coffee shops, year-round events, and vibrant social gatherings for all ages. Conveniently located near Ranch Camp, Esencia Green, award-winning schools, dining, shopping, and the beautiful beaches of South Orange County. Experience the perfect blend of luxury, comfort, outdoor living, and community at 112 Homestead Road.
Location
112 Homestead
Rancho Mission Viejo, Orange, CA, 92694