
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $7,650/mo
- Units
- 3
- Price per unit
- $499,667
- Est. annual NOI
- $45,900
- 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
- $87,210
- Operating expenses
- $43,605
- Net operating income
- $43,605
- Annual debt service
- $89,756
- Annual cash flow
- -$46,151
- Cash on cash return
- -12.3%
- Down payment
- $374,750
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
- 3,018 sqft
- Lot size
- 26,872 sqft
- Year built
- 1959
- Stories
- 1
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 103
- MLS #
- 244873021
About this property
Rare multifamily investment opportunity in the heart of Placentia. This well-maintained triplex is situated on an expansive 27,060 SF R2 Low/Medium Density lot, offering a unique combination of stable in-place income and long-term upside. The property features one (1) 3-bedroom, 1.5-bath unit and two (2) 2-bedroom, 1-bath units with ample on-site parking and attractive outdoor space. The oversized parcel provides potential opportunities for future ADU development or redevelopment (buyer to verify with the City of Placentia). Conveniently located near shopping, dining, schools, parks, and major freeways, this is a rare opportunity to acquire a well-located multifamily asset with exceptional land value in North Orange County.
Location
607 W La Jolla
Placentia, Orange, CA, 92870