
Deal numbers
- Est. cap rate
- 2.1%
- Assumed rent, all units
- $8,310/mo
- Units
- 3
- Price per unit
- $791,667
- Est. annual NOI
- $49,860
- 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
- $94,734
- Operating expenses
- $47,367
- Net operating income
- $47,367
- Annual debt service
- $142,208
- Annual cash flow
- -$94,841
- Cash on cash return
- -16.0%
- Down payment
- $593,750
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
- Triplex
- Bedrooms
- 3
- Building size
- 2,242 sqft
- Lot size
- 4,792 sqft
- Year built
- 1972
- Stories
- 2
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 92
- MLS #
- 244384975
About this property
Exceptional turnkey investment opportunity west of Interstate 5, ideally located just minutes from San Clemente's beaches, parks, shopping, dining, and entertainment. This beautifully remodeled triplex offers three updated units with strong rental appeal in one of South Orange County's most desirable coastal communities. Each residence has been thoughtfully renovated with stylish, modern finishes, including remodeled kitchens featuring stainless steel appliances, butcher block countertops, designer tile backsplashes, updated cabinetry, and newer flooring with upgraded baseboards. Bathrooms have been tastefully remodeled with contemporary tile, new vanities, sinks, and fixtures. Additional improvements include recessed lighting, ceiling fans, and numerous interior upgrades throughout. A standout amenity is that each unit includes its own private washer and dryer—a rare convenience that enhances tenant experience and rental value. Enclosed garages provide secure parking and additional storage. The property consists of a charming detached front unit with 1 bedroom and 1 bathroom, while the rear building offers two spacious 2-bedroom, 1-bathroom units, each with its own private yard, providing desirable outdoor living space. Ideally located near Las Palmas Elementary School, neighborhood parks, world-class beaches, the San Clemente Pier, Avenida Del Mar, and an abundance of restaurants and shops, this coastal triplex presents an outstanding opportunity for investors seeking a high-demand rental property or owner-occupants looking to offset their mortgage with income-producing units.
Location
817 Calle Puente
San Clemente, Orange, CA, 92672