
Deal numbers
- Est. cap rate
- 1.5%
- Assumed rent, all units
- $12,320/mo
- Units
- 2
- Price per unit
- $2,425,000
- Est. annual NOI
- $73,920
- 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
- $140,448
- Operating expenses
- $70,224
- Net operating income
- $70,224
- Annual debt service
- $290,405
- Annual cash flow
- -$220,181
- Cash on cash return
- -18.2%
- Down payment
- $1,212,500
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
- 6
- Building size
- 3,032 sqft
- Lot size
- 3,772 sqft
- Year built
- 1969
- Stories
- 2
- Garage spaces
- 2
- Style
- Craftsman,Cottage,Custom Built,Bungalow
- Heating
- Forced Air
- Cooling
- None
- Pool
- None
- View
- City Lights,Neighborhood
- Status
- Active
- Days on market
- 50
- MLS #
- 246530389
About this property
CHECK OUT THIS DUPLEX AT THIS GREAT PRICE!!! Located in the heart of Corona Del Mar Village, just north of Pacific Coast Highway, this fabulous duplex is a great opportunity to own income property in CDM. Both front & back units are approx 1516 sq. ft. each, with 3 bedrooms and 2.5 baths, open floor plans, newer luxury vinyl flooring throughout, stone counters in the kitchens, gas cooktops w/ovens below, stainless steel dishwashers & refrigerators, 2 sets of laundry facilities in the garage, that has new epoxy flooring. There are spacious walk-in closets in the primary suites, lots of storage cabinets for linens, and mirrored closet doors in the all secondary bedrooms. The front home is fully furnished for short term rentals at premium prices. The back home is on a long-term lease that continues through May 2027 at $6400.00 per month. The exterior of the property just underwent a major facelift with a whole new expanded front patio with sliding glass doors, leading out from the front home. There's a new firepit, BBQ, seating area for additional outdoor entertaining space, new drought tolerant landscaping and front yard fencing that adds charm to the property. Each home has its own mailbox and separate entries. The back home has newer sliding glass doors leading out to a newly extended private patio for their space too. This duplex is just minutes from Corona del Mar's world famous beaches, a local park, the areas top restaurants, boutiques, shopping at Fashion Island, Laguna Beach & John Wayne Airport. Schools are top notch in the Newport Mesa school district and one is just a few blocks away. The Oasis Senior Center is just 2 blocks from the property, offering a gym, various classes & all kinds of other social events for the senior community of 55 yrs & older.
Location
602.5 Marguerite #2
Corona del Mar, Orange, CA, 92625