← Back to listings
Duplex at 210 S Raitt
$950,000
210 S Raitt
Santa Ana, Orange, 92703
Duplex · 2 units
Active · 47 days on market

Deal numbers

Est. cap rate
3.3%
Assumed rent, all units
$5,240/mo
Units
2
Price per unit
$475,000
Est. annual NOI
$31,440
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.

5.0%
50%
25%
7.00%
Effective gross income
$59,736
Operating expenses
$29,868
Net operating income
$29,868
Annual debt service
$56,883
Annual cash flow
-$27,015
Cash on cash return
-11.4%
Down payment
$237,500

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
5
Bathrooms
3
Building size
2,000 sqft
Lot size
5,175 sqft
Year built
1917
Stories
1
Garage spaces
0
Cooling
Ductless
Pool
None
View
City Lights
Status
Active
Days on market
47
MLS #
244241042

About this property

Completely Renovated Duplex with Detached ADU/Casita one of rare homes in Orange County at 10% CAP RATE | Live in One, Rent the Other, No HOA and paid off Solar Pannels. Rare opportunity to own a newly renovated duplex in Santa Ana featuring a beautifully updated 3-bedroom, 2-bath main residence plus a fully renovated 2-bedroom, 1-bath detached casita, offering exceptional flexibility for multi-generational living, rental income, or owner-occupancy. Live in one unit while generating income from the other, making this an ideal property for both homeowners and investors. The spacious lot features a large backyard with potential for an additional ADU, creating even more opportunities for future value and cash flow. Enjoy ample off-street parking, mature fruit trees, and plenty of outdoor space for entertaining, gardening, or expansion. Recent renovations provide a move-in-ready experience while maintaining excellent long-term investment potential. Conveniently located near shopping, dining, schools, parks, major freeways, and employment centers, this property offers the perfect combination of comfort, convenience, and income-producing possibilities. Whether you're searching for a Santa Ana duplex, house with ADU, multi-family property, investment property, rental income opportunity, or a live-in-one-rent-the-other home, this property checks all the boxes. Buyer to verify all information, including but not limited to square footage, permits, zoning, ADU potential, and intended use. Seller makes no warranties or guarantees regarding square footage or future development potential.

Location

210 S Raitt

Santa Ana, Orange, CA, 92703

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

210 S Raitt, Santa Ana CA | Multifamily for Sale