← Back to listings
Quadruplex at 12501 Orrway Drive
$1,595,000
12501 Orrway Drive
Garden Grove, Orange, 92841
Quadruplex · 4 units
Active · 41 days on market

Deal numbers

Est. cap rate
3.4%
Assumed rent, all units
$9,160/mo
Units
4
Price per unit
$398,750
Est. annual NOI
$54,960
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
$104,424
Operating expenses
$52,212
Net operating income
$52,212
Annual debt service
$95,504
Annual cash flow
-$43,292
Cash on cash return
-10.9%
Down payment
$398,750

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
4,572 sqft
Lot size
0.19 sqft
Year built
1964
Stories
2
Garage spaces
4
Heating
Central
Cooling
Central Air
Pool
None
Status
Active
Days on market
41
MLS #
246676587

About this property

12501 Orrway is a four-unit multifamily investment property located in Garden Grove, California. The property features a desirable unit mix consisting of three two-bedroom units and one three-bedroom unit, providing broad appeal within the local rental market. Situated in a central Garden Grove neighborhood, the property offers convenient access to shopping, dining, recreation, and major employment centers throughout Orange County. Nearby destinations include Garden Grove Boulevard, Historic Main Street, Costco, Haster Basin Recreational Park, Garden Grove Park, and SteelCraft Garden Grove. Convenient access to State Route 22 and Interstate 5 also provides connectivity throughout Orange County and the greater Southern California region. The property presents a compelling value-add opportunity with potential upside through interior renovations, modernization, and rental optimization. Potential improvements may include updated kitchens and bathrooms, quartz countertops, shaker-style cabinetry, modern appliances, recessed lighting, luxury vinyl plank flooring, and contemporary fixtures and finishes. With its desirable unit mix, established Garden Grove location, access to nearby amenities, and renovation potential, 12501 Orrway offers an opportunity to increase rental income, improve cash flow, and enhance long-term asset value through a strategic improvement program.

Location

12501 Orrway Drive

Garden Grove, Orange, CA, 92841

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

12501 Orrway Dr, Garden Grove CA | Multifamily for Sale