
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $9,480/mo
- Units
- 4
- Price per unit
- $483,750
- Est. annual NOI
- $56,880
- 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
- $108,072
- Operating expenses
- $54,036
- Net operating income
- $54,036
- Annual debt service
- $115,862
- Annual cash flow
- -$61,826
- Cash on cash return
- -12.8%
- Down payment
- $483,750
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
- 3,228 sqft
- Lot size
- 11,475 sqft
- Year built
- 1962
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247526657
About this property
BRAND NEW ROOF, MASSIVE LOT WITH ADU POTENTIAL. PRICED TO SELL! Exceptional multi-family investment opportunity in the heart of Westminster offering unmatched, turn-key appeal. Situated on a spacious lot, this fully modernized 4-plex features four extensively renovated units designed for maximum long-term value and top tenant demand. The historic front house—originally built in 1920—has been comprehensively updated with complete re-wiring, and ibrand-new sewer line. Across all four units, major capital improvements include brand-new roofing, energy-efficient dual-pane windows, stylish new flooring, and beautifully remodeled kitchens and bathrooms. Capitalizing on prime curb appeal, the property also features brand-new perimeter fencing, fresh low-maintenance landscaping, and two newly added dedicated parking spots to maximize parking convenience. Located near key dining, shopping, and major commuter routes, this turn-key property is an ideal addition to any investor's portfolio.
Location
7912 16th
Westminster, Orange, CA, 92683