← Back to listings
Duplex at 310 Fernleaf
$4,500,000
310 Fernleaf
Corona del Mar, Orange, 92625
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
1.2%
Assumed rent, all units
$9,080/mo
Units
2
Price per unit
$2,250,000
Est. annual NOI
$54,480
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
$103,512
Operating expenses
$51,756
Net operating income
$51,756
Annual debt service
$269,448
Annual cash flow
-$217,692
Cash on cash return
-19.4%
Down payment
$1,125,000

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
5
Bathrooms
3
Building size
2,500 sqft
Lot size
4,156 sqft
Year built
1972
Stories
1
Garage spaces
2
Heating
Forced Air
Cooling
None
Pool
None
View
Ocean,Park/Greenbelt,Neighborhood
Status
Active
Days on market
1
MLS #
247330748

About this property

A compelling development opportunity south of Pacific Coast Highway in Corona del Mar, positioned just one block from the beach and moments from the Village. The 35-foot-wide parcel offers dimensions notably wider than many Village properties, complemented by smaller setbacks that create an advantageous building envelope and greater design flexibility. The frontage allows for a generous architectural presence and improved interior proportions. Currently providing a three-bedroom, two-bath front residence with ocean views from the front patio and a two-bedroom, one-bath rear residence with city and park views, the property offers existing improvements ahead of future redevelopment. With the beach at the end of the block, a south-of-PCH location, favorable lot dimensions, reduced setbacks, and meaningful buildable square footage, the property presents a strong foundation for a thoughtfully designed Corona del Mar redevelopment project.

Location

310 Fernleaf

Corona del Mar, Orange, CA, 92625

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

310 Fernleaf, Corona del Mar CA | Multifamily for Sale