
Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $13,240/mo
- Units
- 4
- Price per unit
- $572,500
- Est. annual NOI
- $79,440
- 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.
- Effective gross income
- $150,936
- Operating expenses
- $75,468
- Net operating income
- $75,468
- Annual debt service
- $137,119
- Annual cash flow
- -$61,651
- Cash on cash return
- -10.8%
- Down payment
- $572,500
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,020 sqft
- Lot size
- 10,454 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 5
- Pool
- None
- Status
- Active
- Days on market
- 80
- MLS #
- 244911762
About this property
Exceptional investment opportunity in a prime Anaheim location near N. Tustin Avenue with convenient access to the 91, 55, and 57 Freeways. This fully renovated fourplex consists of four spacious 2-bedroom, 2-bathroom units, each thoughtfully updated with modern finishes and designed for today's renters. All units generating 12,600 monthly. Each residence has been extensively remodeled with modern kitchens, updated bathrooms, new flooring, fresh interior and exterior paint, energy-efficient mini-split HVAC systems, and numerous additional upgrades. Every unit also features its own private in-unit laundry, providing added convenience and enhancing tenant appeal. This is a true pride-of-ownership property with no deferred maintenance, making it a turnkey investment opportunity. Each unit is separately metered for gas and electricity, providing operational efficiency and minimizing owner expenses. The property also includes five one-car garages, presenting an excellent opportunity for additional rental income or potential garage-to-ADU conversions. Whether you're looking for a turnkey multifamily asset with minimal maintenance or seeking future upside through ADU potential, this property offers an outstanding opportunity in one of Anaheim's most desirable rental markets.
Location
307 N Tustin
Anaheim, Orange, CA, 92807