
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $6,100/mo
- Units
- 2
- Price per unit
- $645,000
- Est. annual NOI
- $36,600
- 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
- $69,540
- Operating expenses
- $34,770
- Net operating income
- $34,770
- Annual debt service
- $77,242
- Annual cash flow
- -$42,472
- Cash on cash return
- -13.2%
- Down payment
- $322,500
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
- 3
- Building size
- 1,200 sqft
- Lot size
- 3,049 sqft
- Year built
- 1961
- Stories
- 1
- Garage spaces
- 0
- Heating
- Forced Air,Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 91
- MLS #
- 245088836
About this property
Income-producing duplex with additional workspace uniquely positioned on the border of Dana Point and Capistrano Beach! Situated in a great location just minutes from Dana Point Harbor and local beaches, 34244 Via Santa Rosa presents a rare investment opportunity with multiple income possibilities. The property features two 1-bedroom, 1-bathroom units, including one beautifully remodeled residence with modern finishes and updated interiors. Adding to its versatility is a separate third unit that has been converted into a workspace/studio complete with its own bathroom and kitchenette, ideal for a home office, creative studio, workshop, or additional rental potential (buyer to verify permitted use). The exterior has been freshly painted and thoughtfully updated with tasteful modern finishes, creating excellent curb appeal and a clean, contemporary look. 4 Private off-street parking spaces, low-maintenance grounds, and a desirable coastal location further enhance the property's long-term investment value. Whether you're looking to expand your portfolio with an income-producing property or capitalize on the property's flexible-use potential, this is an exceptional opportunity in one of South Orange County's most sought-after coastal communities.
Location
34244 Via Santa Rosa
Dana Point, Orange, CA, 92624