← Back to listings
Duplex at 110 S Cornell
$1,299,000
110 S Cornell
Fullerton, Orange, 92831
Duplex · 2 units
Active · 70 days on market

Deal numbers

Est. cap rate
2.4%
Assumed rent, all units
$5,300/mo
Units
2
Price per unit
$649,500
Est. annual NOI
$31,800
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.

5.0%
50%
25%
7.00%
Effective gross income
$60,420
Operating expenses
$30,210
Net operating income
$30,210
Annual debt service
$77,781
Annual cash flow
-$47,571
Cash on cash return
-14.6%
Down payment
$324,750

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
Duplex
Bedrooms
2
Building size
2,740 sqft
Lot size
6,534 sqft
Year built
1916
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
70
MLS #
245259358

About this property

Watch the Disneyland fireworks from the front porch at this investment opportunity in the heart of Fullerton! This 6,534 square foot duplex lot features a charming detached early-1900’s Craftsman-style front home with 3 bedrooms and 2 bathrooms, plus a newer 2-bedroom, 2-bathroom unit built above a detached 4-car garage in 2004. The front home square footage was expanded in 2005 with the addition of the primary bedroom with the cathedral ceiling and walk-in closet. The home has also been re-piped with the supply and waste lines, and offers approximately 946 square feet. The rear unit built in 2004 offers approximately 994 square feet and features a spacious 35' x 13' private patio above the carport. The property includes a long driveway providing additional off-street parking, and each unit has its own 2-car garage with separate laundry hookups, enhancing convenience and tenant appeal. Located on a tree-lined street near Maple Elementary School, Fullerton High School, and Fullerton College. Just minutes from the Fullerton Transportation Center, with easy access to the 91 and 57 Freeways, as well as downtown Fullerton's restaurants, shopping, and entertainment. An outstanding opportunity for investors or owner-occupants seeking rental income and long-term appreciation in a highly desirable Fullerton location. Both units are tenant occupied on month-to-month leases. Check with City of Fullerton for additional ADU option with conversion of rear garage spaces.

Location

110 S Cornell

Fullerton, Orange, CA, 92831

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

110 S Cornell, Fullerton CA | Multifamily for Sale