Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $5,540/mo
- Units
- 2
- Price per unit
- $625,000
- Est. annual NOI
- $33,240
- 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
- $63,156
- Operating expenses
- $31,578
- Net operating income
- $31,578
- Annual debt service
- $74,847
- Annual cash flow
- -$43,269
- Cash on cash return
- -13.8%
- Down payment
- $312,500
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
- Duplex
- Bedrooms
- 2
- Bathrooms
- 2
- Building size
- 1,115 sqft
- Lot size
- 2,178 sqft
- Year built
- 1961
- Stories
- 2
- Garage spaces
- 0
- Style
- Cottage
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- Peek-A-Boo
- Status
- Active
- Days on market
- 177
- MLS #
- 243990934
About this property
Adorable and Affordable DUPLEX For Sale ! Discover an incredible investment opportunity in beautiful San Clemente! This charming 2-story duplex offers two 1-bedroom, 1-bathroom units—ideal for generating rental income or living in one while renting the other. Live near the Ocean plus Earn an Income. Rare opportunity to own a well-maintained 2-story duplex in a prime coastal location. Each unit features 1 bedroom and 1 bathroom with functional layouts that include a kitchen, dining area, living room, in-unit washer/dryer, and assigned parking. The property highlights include updated bathrooms with modern countertops, sinks, faucets, tiled flooring, and standing showers. Dual-pane vinyl windows throughout enhance energy efficiency and comfort. The downstairs unit offers a private front yard and patio/deck, ideal for outdoor enjoyment. The upstairs unit features a private balcony with a peek-a-boo ocean view. Conveniently located near I-5 and just minutes from San Clemente Pier, San Clemente Outlets, San Clemente Municipal Golf Course, local dining, beaches, and world-class surf destinations. Also a short drive to Laguna Beach. Ideal for investors or owner-occupants seeking coastal living with rental income potential.
Location
2707 S El Camino Real
San Clemente, Orange, CA, 92672