← Back to listings
Duplex at 522 S Indiana
$1,580,000
522 S Indiana
Anaheim, Orange, 92805
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.9%
Assumed rent, all units
$7,720/mo
Units
2
Price per unit
$790,000
Est. annual NOI
$46,320
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
$88,008
Operating expenses
$44,004
Net operating income
$44,004
Annual debt service
$94,606
Annual cash flow
-$50,602
Cash on cash return
-12.8%
Down payment
$395,000

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
Duplex
Bedrooms
6
Bathrooms
4
Building size
2,103 sqft
Lot size
5,505 sqft
Year built
1932
Stories
1
Garage spaces
2
Style
Cape Cod
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
1
MLS #
245995734

About this property

Beautifully Upgraded Anaheim Home plus Brand New ADU!!!!! Prime investment opportunity in Historic Anaheim's Coveted Colony District Welcome to this exceptional Anaheim property, offering the perfect combination of luxury, versatility and incredible location! The beautifully upgraded 4-bedroom 2 bath main residence has been thoughtfully enhanced with quality finishes and modern touched throughout, creating a warm, stylish, and inviting home. Adding even more value is a BRAND new 2-bedroom 2 bath ADU beautifully designed and built with today's lifestyle in mind. Perfect for extended family guest, a private home office, or additional rental income, this separate living space provided exceptional flexibility and opportunity. With a highly upgraded main home, a Brand new ADU and a prime Anaheim location, THIS RARE opportunity to own a property that truly offers beauty functionality and outstanding Potential whether you're looking for the perfect family home a multi-generational living with additional income possibilities. Close to DISNEYLAND SHOPPING DINNING, Major freeways....

Location

522 S Indiana

Anaheim, Orange, CA, 92805

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

522 S Indiana, Anaheim CA | Multifamily for Sale