
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $10,840/mo
- Units
- 4
- Price per unit
- $437,250
- Est. annual NOI
- $65,040
- 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
- $123,576
- Operating expenses
- $61,788
- Net operating income
- $61,788
- Annual debt service
- $104,725
- Annual cash flow
- -$42,937
- Cash on cash return
- -9.8%
- Down payment
- $437,250
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
- 2,512 sqft
- Lot size
- 6,098 sqft
- Year built
- 1960
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 72
- MLS #
- 245457018
About this property
First time on the market in over 35 years! Don't miss this rare opportunity to own a well-maintained, income-producing 4-unit property in one of Costa Mesa's most sought-after rental markets. This desirable fourplex features two 2-bedroom, 1-bath units and two 1-bedroom, 1-bath units, all currently occupied on month-to-month leases, offering immediate rental income with exceptional future upside. The property also includes a 4-car alley-loaded garage, adding valuable parking and potential income opportunities. Ideally located near shopping, dining, beaches, parks, and major freeways, this is a prime investment for seasoned investors, owner-occupants, or buyers looking to build long-term wealth in a high-demand coastal community. Opportunities like this rarely come to market—schedule your private tour today!
Location
735 W 18th
Costa Mesa, Orange, CA, 92627