
Deal numbers
- Est. cap rate
- 1.8%
- Assumed rent, all units
- $4,440/mo
- Units
- 2
- Price per unit
- $749,500
- Est. annual NOI
- $26,640
- 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
- $50,616
- Operating expenses
- $25,308
- Net operating income
- $25,308
- Annual debt service
- $89,756
- Annual cash flow
- -$64,448
- Cash on cash return
- -17.2%
- Down payment
- $374,750
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
- 2,339 sqft
- Lot size
- 9,004 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 4
- Style
- Traditional
- Heating
- Central
- Cooling
- None
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 8
- MLS #
- 245589675
About this property
Exceptional value-add opportunity! This duplex offers two homes on one lot, making it an ideal investment for those looking to renovate, increase value, and maximize rental income. Whether you choose to live in one home while updating and leasing the other, create a multi-generational living arrangement, or add to your investment portfolio, the possibilities are endless. The front residence at 726 Euclid offers approximately 1,139 square feet with 2 bedrooms, 2 bathrooms, and a spacious family room that could easily serve as a third bedroom, home office, or additional living area. The rear residence at 728 Euclid features approximately 1,200 square feet with 3 bedrooms, 2 bathrooms, plus a dedicated office that can function as a fourth bedroom. Both homes offer spacious floor plans, separate 2-car garages, and an excellent layout ready for your personal vision and improvements. With the right updates, this property presents tremendous upside for increased rental income and long-term appreciation. Conveniently located just minutes from the vibrant Little Saigon district, residents will enjoy easy access to renowned dining, shopping, entertainment, and major freeways. Properties with two detached homes on one lot are a rare find, and this one offers an outstanding opportunity for investors, owner-occupants, or buyers seeking flexible living options with significant upside. Bring your imagination and transform this property into a standout income-producing asset.
Location
728 N Euclid Street
Santa Ana, Orange, CA, 92703