Deal numbers
- Est. cap rate
- 5.4%
- Assumed rent, all units
- $7,230/mo
- Units
- 3
- Price per unit
- $266,663
- Est. annual NOI
- $43,380
- 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
- $82,422
- Operating expenses
- $41,211
- Net operating income
- $41,211
- Annual debt service
- $47,901
- Annual cash flow
- -$6,690
- Cash on cash return
- -3.3%
- Down payment
- $199,998
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
- Triplex
- Bedrooms
- 3
- Bathrooms
- 3
- Building size
- 1,520 sqft
- Lot size
- 590,266 sqft
- Year built
- 2026
- Stories
- 3
- Garage spaces
- 2
- Style
- Modern
- Heating
- Forced Air,ENERGY STAR Qualified Equipment
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 25
- MLS #
- 247495253
About this property
Discover Crimson Court, a new collection of modern three-story townhomes in the heart of Santa Ana. Contemporary architecture featuring mixed materials, private decks and inviting outdoor gathering spaces creates a fresh approach to urban living. With 3 to 4 bedrooms, 3 to 4 bathrooms and energy-efficient, all-electric living, these thoughtfully designed homes offer the space and flexibility to fit your lifestyle—all surrounded by the vibrant culture and community spirit that make Santa Ana so distinctive.
Location
125 S. Harbor Blvd.
Santa Ana, Orange, CA, 92704