
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $9,680/mo
- Units
- 4
- Price per unit
- $450,000
- Est. annual NOI
- $58,080
- 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
- $110,352
- Operating expenses
- $55,176
- Net operating income
- $55,176
- Annual debt service
- $107,779
- Annual cash flow
- -$52,603
- Cash on cash return
- -11.7%
- Down payment
- $450,000
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
- 4,061 sqft
- Lot size
- 10,077 sqft
- Year built
- 1961
- Stories
- 1
- Garage spaces
- 5
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247176190
About this property
13252 Verde Street offers an opportunity to acquire a well-positioned four-unit multifamily property in Garden Grove. Built in 1961, the property consists of approximately ±4,061 square feet situated on a ±10,077-square-foot lot. The unit mix features three 2-bedroom residences and one 3-bedroom residence, providing larger floor plans that appeal to a broad tenant base. The property also includes five garages, on-site laundry, patio, and deck areas, enhancing convenience and livability for residents.
Location
13252 Verde Avenue
Garden Grove, Orange, CA, 92844