
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $7,720/mo
- Units
- 2
- Price per unit
- $790,000
- Est. annual NOI
- $46,320
- 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
- $88,008
- Operating expenses
- $44,004
- Net operating income
- $44,004
- Annual debt service
- $94,606
- Annual cash flow
- -$50,602
- Cash on cash return
- -12.8%
- Down payment
- $395,000
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
- Duplex
- Bedrooms
- 6
- Bathrooms
- 4
- Building size
- 2,103 sqft
- Lot size
- 5,505 sqft
- Year built
- 1932
- Stories
- 1
- Garage spaces
- 2
- Style
- Cape Cod
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 18
- MLS #
- 247301169
About this property
Beautifully Upgraded Anaheim Home plus Brand New ADU!!!!! Prime investment opportunity in Historic Anaheim's Coveted Colony District Welcome to this exceptional Anaheim property, offering the perfect combination of luxury, versatility and incredible location! The beautifully upgraded 4-bedroom 2 bath main residence has been thoughtfully enhanced with quality finishes and modern touched throughout, creating a warm, stylish, and inviting home. Adding even more value is a BRAND new 2-bedroom 2 bath ADU beautifully designed and built with today's lifestyle in mind. Perfect for extended family guest, a private home office, or additional rental income, this separate living space provided exceptional flexibility and opportunity. With a highly upgraded main home, a Brand new ADU and a prime Anaheim location, THIS RARE opportunity to own a property that truly offers beauty functionality and outstanding Potential whether you're looking for the perfect family home a multi-generational living with additional income possibilities. Close to DISNEYLAND SHOPPING DINNING, Major freeways....
Location
522 S Indiana
Anaheim, Orange, CA, 92805