
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $9,640/mo
- Units
- 4
- Price per unit
- $450,000
- Est. annual NOI
- $57,840
- 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
- $109,896
- Operating expenses
- $54,948
- Net operating income
- $54,948
- Annual debt service
- $107,779
- Annual cash flow
- -$52,831
- Cash on cash return
- -11.7%
- Down payment
- $450,000
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
- 4,347 sqft
- Lot size
- 7,841 sqft
- Year built
- 1970
- Stories
- 2
- Garage spaces
- 4
- Style
- Bungalow
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 82
- MLS #
- 245682955
About this property
Rare Santa Ana Fourplex Investment Opportunity! This four-unit multifamily property features recent improvements, spacious floor plans, and generous parking accommodations. Recent upgrades include a new roof and fresh exterior paint. The front residence offers approximately 1,417 square feet with 3 bedrooms and 2 bathrooms, new carpeting, and fresh interior paint. The three additional residences include two approximately 990-square-foot, 2-bedroom units and one approximately 950-square-foot, 2-bedroom, 1-bathroom unit. Parking includes a 2-car garage for the front residence, individual 1-car garages for each of the three additional units, and additional rear parking. Located in Santa Ana near South Coast Plaza, shopping, dining, entertainment, and major employment centers, with convenient access to the 405 and 55 Freeways. The property offers four residential units, recent exterior improvements, multiple garage spaces, and a central Orange County location.
Location
2601 W Juniper
Santa Ana, Orange, CA, 92704