← Back to listings
Quadruplex at 1837 W Gramercy
$1,350,000
1837 W Gramercy
Anaheim, Orange, 92801
Quadruplex · 4 units
Active · 19 days on market

Deal numbers

Est. cap rate
4.3%
Assumed rent, all units
$9,720/mo
Units
4
Price per unit
$337,500
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.

5.0%
50%
25%
7.00%
Effective gross income
$110,808
Operating expenses
$55,404
Net operating income
$55,404
Annual debt service
$80,834
Annual cash flow
-$25,430
Cash on cash return
-7.5%
Down payment
$337,500

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
3,829 sqft
Lot size
5,663 sqft
Year built
1960
Stories
2
Garage spaces
4
Pool
None
Status
Active
Days on market
19
MLS #
247542071

About this property

You have Arrived! Welcome to this fully occupied 4-unit investment opportunity in Anaheim offering strong in-place income with additional upside through below-market rents. The property features four 2-bedroom, 1-bath units with an estimated cap rate of approximately 4.5%–5.0% depending on final purchase price and verified operating expenses. Tenants pay their own separately metered gas and electricity, while the owner currently pays water and trash. Each unit has its own water heater, gas stove, and wall heater, with several heating units updated in recent years. The property has also benefited from recent improvements including a newer roof, exterior paint, stairs, and flooring. Professionally managed and fully occupied, this is a great opportunity for an investor looking for stable income today with future rent-growth potential. Conveniently located near shopping, dining, transportation, and major employment centers. Buyer to verify all rents, expenses, unit configurations, square footage, lease terms, cap rate, and property information.

Location

1837 W Gramercy

Anaheim, Orange, CA, 92801

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

1837 W Gramercy, Anaheim CA | Multifamily for Sale