
Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $6,380/mo
- Units
- 2
- Price per unit
- $949,775
- Est. annual NOI
- $38,280
- 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
- $72,732
- Operating expenses
- $36,366
- Net operating income
- $36,366
- Annual debt service
- $113,740
- Annual cash flow
- -$77,374
- Cash on cash return
- -16.3%
- Down payment
- $474,888
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
- 4
- Bathrooms
- 2
- Building size
- 1,800 sqft
- Lot size
- 6,970 sqft
- Year built
- 1978
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- Park/Greenbelt
- Status
- Active
- Days on market
- 27
- MLS #
- 247347769
About this property
RARE DUPLEX OPPORTUNITY IN EAST COSTA MESA! First time on the market in over 60 years. This exceptional property consists of two separate units measuring 900 sq. ft each. The rear unit boasts its own large private backyard. Situated directly across the street to Heller Park, the location is unbeatable, positioned just blocks from the vibrant dining and retail scene along 17th Street and only six minutes to Newport Beach’s Balboa Peninsula. With the back unit vacant and ready to be rented and the unit in front already rented, providing immediate, stable income, this rare property is a prime candidate for future multi-unit redevelopment on this lot. Located with the prestigious Newport Mesa Unified School District and close the renowned back bay loop for outdoor enthusiasts, this property epitomizes the best of Costa Mesa living. Don’t miss the opportunity to make this duplex your next investment. Call today to schedule a tour.
Location
218 E 16th E
Costa Mesa, Orange, CA, 92627