← Back to listings
Duplex at 218 E 16th
$1,899,550
218 E 16th
Costa Mesa, Orange, 92627
Duplex · 2 units
Active · 27 days on market

Deal numbers

Est. cap rate
1.7%
Assumed rent, all units
$5,420/mo
Units
2
Price per unit
$949,775
Est. annual NOI
$32,520
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
$61,788
Operating expenses
$30,894
Net operating income
$30,894
Annual debt service
$113,740
Annual cash flow
-$82,846
Cash on cash return
-17.4%
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
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
Status
Active
Days on market
27
MLS #
247358977

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

Costa Mesa, Orange, CA, 92627

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

218 E 16th, Costa Mesa CA | Multifamily for Sale