Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $6,870/mo
- Units
- 3
- Price per unit
- $441,667
- Est. annual NOI
- $41,220
- 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
- $78,318
- Operating expenses
- $39,159
- Net operating income
- $39,159
- Annual debt service
- $79,337
- Annual cash flow
- -$40,178
- Cash on cash return
- -12.1%
- Down payment
- $331,250
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
- 2,905 sqft
- Lot size
- 7,199 sqft
- Year built
- 1961
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 34
- MLS #
- 247173432
About this property
9861 Acacia Avenue is a three-unit multifamily investment in Garden Grove offering a compact, well-located asset with clear rental upside. Built in 1961 on a 7,199 SF lot, the property totals 2,905 SF and is configured entirely as 2BR/1BA units — a tenant-friendly mix that supports stable occupancy. Parking is provided via three garages, and select units include patio and deck space along with on-site laundry.
Location
9861 Acacia Avenue
Garden Grove, Orange, CA, 92841