
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $525,000
- Est. annual NOI
- $26,880
- 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
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $62,871
- Annual cash flow
- -$37,335
- Cash on cash return
- -14.2%
- Down payment
- $262,500
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
- 3
- Bathrooms
- 2
- Building size
- 1,680 sqft
- Lot size
- 6,970 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 42
- MLS #
- 245665543
About this property
Exceptional duplex opportunity in the heart of Garden Grove! This well-maintained, move-in ready property features two homes on one lot, 2 seperate addresses, with the front unit being a 2-bedroom, 1-bath residence and the rear unit a 1-bedroom, 1-bath unit. Property is zoned CC-1. Front unit is 1,034 sqft and back unit is 630 sqft. Perfect for owner-occupants, multi-generational living, or investors seeking immediate rental income. The property also offers a detached 2-car garage, a private courtyard between the homes, and excellent flexibility for a variety of living arrangements. Conveniently located near shopping, dining, schools, and major freeways, with potential future redevelopment or commercial possibilities (buyer to verify with the City). A rare opportunity to own a versatile income-producing property in a prime Garden Grove location! Whether you're looking to live in one unit and offset your mortgage by renting the other, expand your investment portfolio, or secure a property with future upside, this is an opportunity you won't want to miss!
Location
11401 Garden Grove Blvd
Garden Grove, Orange, CA, 92843