
Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $4,940/mo
- Units
- 2
- Price per unit
- $581,269
- Est. annual NOI
- $29,640
- 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
- $56,316
- Operating expenses
- $28,158
- Net operating income
- $28,158
- Annual debt service
- $69,609
- Annual cash flow
- -$41,451
- Cash on cash return
- -14.3%
- Down payment
- $290,634
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
- 1,909 sqft
- Lot size
- 1,909 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 2
- Style
- Modern
- Heating
- Heat Pump
- Cooling
- Electric,Central Air,Heat Pump
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 61
- MLS #
- 244103330
About this property
What's Special: Close to Park | Premium Location | 3-Story | New Floor Plan | Flat Lot. New Construction – October Completion! Built by America's Most Trusted Home Builder. Welcome to the Plan 1 at 1064 E Overlook Drive in Viewpoint on Katella! This thoughtfully designed new three-story home offers flexible living and stylish comfort throughout. The first floor features a flex room off the entry, along with convenient access to a spacious two-car garage. Upstairs, the open-concept main level showcases a bright great room flowing into the dining area and a beautifully appointed kitchen with a large island and walk-in pantry. The third floor includes two secondary bedrooms, a full bath, and a generous primary suite with a walk-in closet and en-suite bath. Viewpoint on Katella offers modern living in a prime Anaheim location, just moments from the Honda Center, Angel Stadium, Disneyland, and premier shopping and dining. Enjoy concerts, baseball games, and local breweries in the vibrant Platinum Triangle. Convenient access to John Wayne Airport, the Anaheim Regional Transportation Center, and the 55 Freeway makes commuting simple. Nearby schools include California Inspire Academy, Yorba Middle School, and Orange High School. Community amenities like a dog park and playscape add to the lifestyle appeal. Additional Highlights Include: Moen motion sense wave kitchen faucet, matte black hardware, and Revwood flooring extension. Photos are for representative purposes only. MLS#IG26137090
Location
1064 E Overlook Drive
Orange, Orange, CA, 92867