
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.
- 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