Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $9,760/mo
- Units
- 4
- Price per unit
- $400,000
- Est. annual NOI
- $58,560
- 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
- $111,264
- Operating expenses
- $55,632
- Net operating income
- $55,632
- Annual debt service
- $95,804
- Annual cash flow
- -$40,172
- Cash on cash return
- -10.0%
- Down payment
- $400,000
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
- 3,107 sqft
- Lot size
- 7,774 sqft
- Year built
- 1957
- Stories
- 1
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 31
- MLS #
- 245469473
About this property
Fantastic opportunity to own a 4 unit property in Anaheim. Property located near shopping, restaurants and school. There are a total of 4 units. 2 units are 2 bedroom 1 bath and 2 units are 1 bedroom 1 bath. Each unit has a single car garage. Units have been renovated. Three of the downstairs units have a small patio. Each unit has its separate metered for gas and electricity. Long term tenants and an awesome investment opportunity for investors!
Location
1781 W Ball Road W
Anaheim, Orange, CA, 92804