Deal numbers
- Est. cap rate
- 3.8%
- Assumed rent, all units
- $9,200/mo
- Units
- 2
- Price per unit
- $725,000
- Est. annual NOI
- $55,200
- 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
- $104,880
- Operating expenses
- $52,440
- Net operating income
- $52,440
- Annual debt service
- $86,822
- Annual cash flow
- -$34,382
- Cash on cash return
- -9.5%
- Down payment
- $362,500
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
- 6
- Bathrooms
- 6
- Building size
- 3,164 sqft
- Lot size
- 7,945 sqft
- Year built
- 1977
- Stories
- 2
- Garage spaces
- 4
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 12
- MLS #
- 244151668
About this property
Exceptional Duplex Opportunity in Orange – Ideal for Living and Investing! Located in the heart of Orange, this well-maintained duplex offers a rare combination of comfort, convenience, and investment potential. Situated just minutes from The Outlets at Orange, UCI Medical Center, major freeways, shopping, dining, and entertainment, this property is perfectly positioned for both owner-occupants and investors. Each spacious two-story unit features 3 bedrooms and 2 full bathrooms upstairs, along with a convenient half bath on the main floor. Thoughtfully designed floor plans provide comfortable living spaces, ideal for families and long-term tenants alike. Additional highlights include attached 2-car garages, large driveways with ample parking, and private living areas that offer the feel of single-family homes. Whether you're looking to live in one unit and generate rental income from the other, accommodate extended family, or add a strong asset to your investment portfolio, this duplex presents an outstanding opportunity in a highly desirable Orange location. Don't miss your chance to own this versatile income-producing property close to everything Orange County has to offer!
Location
3440 W Park Balboa
Orange, Orange, CA, 92868