← Back to listings
Triplex at 14192 Locust Street
$1,399,000
14192 Locust Street
Westminster, Orange, 92683
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
3.0%
Assumed rent, all units
$7,110/mo
Units
3
Price per unit
$466,333
Est. annual NOI
$42,660
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
$81,054
Operating expenses
$40,527
Net operating income
$40,527
Annual debt service
$83,768
Annual cash flow
-$43,241
Cash on cash return
-12.4%
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
Triplex
Bedrooms
3
Building size
3,129 sqft
Lot size
9,148 sqft
Year built
1900
Stories
1
Garage spaces
2
Heating
Wall Furnace
Pool
None
Status
Active
Days on market
1
MLS #
246403860

About this property

This unique Westminster property features 3 units with approximately 3.129 sqft of total building space on a generous 9,148 sqft lot. All units will be delivered VACANT! The property includes a mix of 2-bedroom, 1-bath and 2-bedroom, 2-bath units, offering flexibility for an investor looking to maximize the potential of this property. Endless possibilities! With the property delivered vacant, you have the opportunity to rehab, renovate, reconfigure, and improve the units to better suit your investment goals. Whether you’re looking to generate rental income, live in one unit and rent the others, or create a long term investment strategy, the possibilities are truly limitless.This is the kind of property where vision meets opportunity. Bring your contractor, bring your ideas, and unlock the potential this property has to offer!

Location

14192 Locust Street

Westminster, Orange, CA, 92683

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

14192 Locust St, Westminster CA | Multifamily for Sale