
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $11,320/mo
- Units
- 4
- Price per unit
- $598,725
- Est. annual NOI
- $67,920
- 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
- $129,048
- Operating expenses
- $64,524
- Net operating income
- $64,524
- Annual debt service
- $143,400
- Annual cash flow
- -$78,876
- Cash on cash return
- -13.2%
- Down payment
- $598,725
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
- 3,861 sqft
- Lot size
- 6,098 sqft
- Year built
- 1974
- Stories
- 2
- Garage spaces
- 4
- Heating
- Natural Gas,Forced Air
- Cooling
- Gas
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 22
- MLS #
- 246257985
About this property
Highly desirable location in Huntington Beach, 92648! Fourplex on corner lot of Oswego and Huntington. One 3 Bedroom 2 bath unit includes it's own washer and dryer hookup in garage, accessible from the inside of the unit. All units have fireplaces. Two 2 bedrooms 2 bath units, One 1 Br. with single bath. Each unit has it's own private patio with new Techwood gates recently installed. Laundry room on premises for the other 3 units. Four single car garages with automatic roll up doors. There is additional parking in front of garages for two more vehicles per door! Additional street parking on both sides of the corner lot! Low vacancy rate with three very long term tenants. The one bedroom is on a one year lease. All other tenants on a month to month rental basis. Buyers to cooperate with sellers 1031 exchange at no liability or cost to the buyers. 30-45 day escrow preferred. Listing agent is co-owner. Long term ownership with the same partners since 2002. This property is a rare opportunity to own an exceptional income producing property in a prime location in Huntington Beach!
Location
1501 Huntington Street
Huntington Beach, Orange, CA, 92648