Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $5,260/mo
- Units
- 2
- Price per unit
- $530,000
- Est. annual NOI
- $31,560
- 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
- $59,964
- Operating expenses
- $29,982
- Net operating income
- $29,982
- Annual debt service
- $63,470
- Annual cash flow
- -$33,488
- Cash on cash return
- -12.6%
- Down payment
- $265,000
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
- 1,950 sqft
- Lot size
- 6,098 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 2
- Cooling
- See Remarks
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 105
- MLS #
- 244347474
About this property
Exceptional duplex opportunity in the heart of Santa Ana, perfect for homeowners, investors, or those looking for multi generational living. Offering a total of 5 bedrooms, 3 bathrooms, and 1,884 square feet of living space, this versatile property provides flexibility and outstanding income potential. The front unit features 3 spacious bedrooms and 2 bathrooms with a comfortable layout designed for everyday living. The back unit offers 2 bedrooms and 1 bathroom, making it an excellent option for extended family, guests, or rental income. Live in one unit while renting the other to help offset your mortgage, or lease both units as an investment property. Each unit offers comfortable living spaces with plenty of natural light and functional floor plans that maximize space and privacy. The property presents an excellent opportunity for buyers seeking immediate rental potential while building long term equity. Conveniently located near shopping, restaurants, schools, parks, and major freeways, this property combines everyday convenience with exceptional investment value. Whether you are looking to expand your real estate portfolio or purchase a home with built in rental income, this duplex offers endless possibilities. Don't miss this rare opportunity to own a versatile income producing property in a desirable Santa Ana location.
Location
335 Beverly
Santa Ana, Orange, CA, 92701