
Deal numbers
- Est. cap rate
- 4.0%
- Assumed rent, all units
- $9,720/mo
- Units
- 4
- Price per unit
- $368,750
- Est. annual NOI
- $58,320
- 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
- $110,808
- Operating expenses
- $55,404
- Net operating income
- $55,404
- Annual debt service
- $88,319
- Annual cash flow
- -$32,915
- Cash on cash return
- -8.9%
- Down payment
- $368,750
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
- 3,952 sqft
- Lot size
- 6,055 sqft
- Year built
- 1964
- Stories
- 4
- Garage spaces
- 0
- Style
- Traditional
- Heating
- None
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247531124
About this property
Beautiful, well-maintained fourplex in the desirable city of Anaheim! Great opportunity to live in one unit and rent the other three while generating income. All four units are spacious, featuring 2 bedrooms and 1 to 1.5 bathrooms, along with carport parking (total of five carports). Each unit includes a private BBQ area, perfect for outdoor enjoyment and family time. The property also offers a convenient on-site community laundry facility, adding additional income potential. Strong income-producing property with consistent rental demand in a high-demand area. Ideal for investors seeking stable cash flow with upside potential. Opportunity to increase rents and maximize returns over time. Easy access to the Interstate 5 (I-5) just one block away. Close to schools, shopping, dining, and more—all within walking distance. Excellent opportunity to own a cash-flowing asset in a prime rental market!
Location
2166 W Alameda
Anaheim, Orange, CA, 92801