
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $11,320/mo
- Units
- 4
- Price per unit
- $619,975
- Est. annual NOI
- $67,920
- 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
- $129,048
- Operating expenses
- $64,524
- Net operating income
- $64,524
- Annual debt service
- $148,490
- Annual cash flow
- -$83,966
- Cash on cash return
- -13.5%
- Down payment
- $619,975
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,761 sqft
- Lot size
- 8,276 sqft
- Year built
- 1973
- Stories
- 2
- Garage spaces
- 8
- Style
- Contemporary
- Heating
- Natural Gas,Forced Air,Central
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 13
- MLS #
- 247509227
About this property
Prime Huntington Harbor location in Westside Huntington Beach. Extremely rare 4,761 sq ft 4-Plex on large 8,276 sq ft lot with all units having 2-car attached garages with separate upstairs laundry areas. Currently family owned for 40+ years, it's time to retire and enjoy life. They do intend to take half the proceeds into a 1031 Exchange (SFR) and Buyers must agree to cooperate with Sellers at no cost to Buyers. Great configuration with 3 two bedroom, 2.5 bath units (one with a private yard and 2 with private vinyl fenced patios) and 1 three bedroom, 2.5 Bath unit with its own private fenced yard. The property was re-roofed 5 years ago and all units have been updated over time and are in good condition. Community features easy walking to shopping, restaurants, bike to the beach and harbor with great kayaking !!! The neighborhood is tucked away from busy streets and very quiet. Please "Drive By" only, do not disturb existing Tenants.
Location
16692 Dolores
Huntington Beach, Orange, CA, 92649