
Deal numbers
- Est. cap rate
- 1413.9%
- Assumed rent, all units
- $8,130/mo
- Units
- 3
- Price per unit
- $1,150
- Est. annual NOI
- $48,780
- 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
- $92,682
- Operating expenses
- $46,341
- Net operating income
- $46,341
- Annual debt service
- $207
- Annual cash flow
- $46,134
- Cash on cash return
- 5348.9%
- Down payment
- $863
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
- 2
- Bathrooms
- 1
- Building size
- 720 sqft
- Lot size
- 8,712 sqft
- Year built
- 1954
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245503131
About this property
This stunning newly renovated two bedroom, one bath unit features numerous updates: new bathroom and kitchen, new vinyl flooring through out, recessed lighting, as well as in unit laundry for convenience. This layout features an open floor plan which seamlessly blends the kitchen and living room. The kitchen is efficiently designed, with white skinny shaker cabinetry, quartz counter tops, stainless steel appliances, trendy black hardware and a breakfast bar. The bedrooms are of ample size, with large closets. Outside, you will find a very charming patio area, perfect for enjoying sunny afternoons or hosting outdoor gatherings with friends and family. 241 Costa Mesa St Unit B is one of the three units in this enclave, located just minutes from the beaches and buzzing conveniences of 17th Street. Don't miss your chance to make this home your own!
Location
241 Costa Mesa St, Unit B
Costa Mesa, Orange, CA, 92627