
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $9,280/mo
- Units
- 4
- Price per unit
- $374,750
- Est. annual NOI
- $55,680
- 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
- $105,792
- Operating expenses
- $52,896
- Net operating income
- $52,896
- Annual debt service
- $89,756
- Annual cash flow
- -$36,860
- Cash on cash return
- -9.8%
- 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
- Quadruplex
- Bedrooms
- 4
- Building size
- 3,980 sqft
- Lot size
- 7,523 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 1
- Heating
- Wall Furnace
- Cooling
- None,Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 58
- MLS #
- 246015866
About this property
Exceptional investment opportunity in the heart of Orange County! This well-maintained four-unit income-producing property offers immediate cash flow with outstanding long-term upside. Ideally situated in a highly desirable rental market, this rare multifamily asset features four fully leased units with strong rental demand and significant value-add potential. Positioned on an oversized lot, the property offers the opportunity to add two additional units (buyer to verify with the appropriate city and local agencies), creating the potential to substantially increase rental income and overall property value. Whether you're an experienced investor looking to expand your portfolio or an owner seeking a prime redevelopment opportunity, this property checks every box. Located just minutes from major employment centers, shopping, dining, entertainment, beaches, and convenient freeway access, tenants enjoy everything Orange County has to offer. The central location continues to attract high-quality renters, making vacancy rates consistently low and future appreciation highly attractive. Opportunities like this are increasingly rare—a stable income-producing asset with immediate cash flow, future development potential, and a premier Orange County location. Don't miss your chance to own a versatile investment with exceptional upside in one of Southern California's most sought-after markets.
Location
1600 Picadilly
Fullerton, Orange, CA, 92833