← Back to listings
$1,399,000
124 N Princeton Avenue
Fullerton, Orange, 92831
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $5,300/mo
- Units
- 2
- Price per unit
- $699,500
- Est. annual NOI
- $31,800
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $60,420
- Operating expenses
- $30,210
- Net operating income
- $30,210
- Annual debt service
- $83,768
- Annual cash flow
- -$53,558
- Cash on cash return
- -15.3%
- Down payment
- $349,750
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
- 1,804 sqft
- Lot size
- 6,408 sqft
- Year built
- 1975
- Stories
- 1
- Garage spaces
- 3
- Cooling
- Central Air,Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245852889
Location
124 N Princeton Avenue
Fullerton, Orange, CA, 92831