
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $8,310/mo
- Units
- 3
- Price per unit
- $766,333
- 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
- $137,658
- Annual cash flow
- -$90,291
- Cash on cash return
- -15.7%
- Down payment
- $574,750
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
- 3,050 sqft
- Lot size
- 3,920 sqft
- Year built
- 1972
- Stories
- 2
- Garage spaces
- 3
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 85
- MLS #
- 245246974
About this property
PRIME SAN CLEMENTE COASTAL TRIPLEX | ESTABLISHED RENTAL INCOME | JUST 2 BLOCKS FROM THE BEACH! Discover an exceptional opportunity to own an income-producing triplex in one of San Clemente’s desirable coastal neighborhoods, just two blocks from the beach and scenic coastal trails and approximately six blocks from downtown shopping, dining, and entertainment. Situated on a desirable corner lot, this well-maintained 1972 property features three separately rented residences with a versatile mix of one-, two-, and three-bedroom floor plans. Each residence includes its own private one-car garage. Currently generating $114,480 in annual gross scheduled rental income, plus additional income from shared on-site coin-operated laundry, the property provides an established income stream in a highly desirable coastal community. The residences feature abundant natural light, updated vinyl plank flooring, refreshed interiors following restoration work completed in 2025, and functional kitchens with stainless steel appliances in select units. Outdoor amenities include private balconies, a spacious deck, and a fenced yard, depending on the residence. Residents enjoy convenient access to San Clemente’s beautiful beaches, scenic coastal trails, downtown boutiques, restaurants, and cafés. Whether you’re expanding your investment portfolio, completing a 1031 exchange, or seeking a long-term coastal income property, this triplex presents a compelling combination of location, rental income, desirable unit mix, and private garage parking. Three residences. Three private garages. Multiple income sources. One exceptional coastal investment opportunity. All residences are currently tenant-occupied. Drive-by viewing only; please do not disturb tenants. Financial information, rent roll, lease details, and additional property information are available for review.
Location
803 Calle Puente
San Clemente, Orange, CA, 92672