
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $5,540/mo
- Units
- 2
- Price per unit
- $625,000
- Est. annual NOI
- $33,240
- 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
- $63,156
- Operating expenses
- $31,578
- Net operating income
- $31,578
- Annual debt service
- $74,847
- Annual cash flow
- -$43,269
- Cash on cash return
- -13.8%
- Down payment
- $312,500
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
- Duplex
- Bedrooms
- 2
- Bathrooms
- 2
- Building size
- 1,115 sqft
- Lot size
- 2,178 sqft
- Year built
- 1961
- Stories
- 2
- Garage spaces
- 0
- Style
- Cottage
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- Peek-A-Boo
- Status
- Active
- Days on market
- 5
- MLS #
- 247564155
About this property
Adorable and Affordable Duplex in Coastal San Clemente — Live Near the Ocean and Generate Rental Income! Discover a fantastic opportunity to own a well-maintained duplex in beautiful San Clemente, offering the perfect combination of coastal living and investment potential. This charming two-story property features two separate 1-bedroom, 1-bathroom units, making it ideal for an investor or an owner-occupant looking to live in one unit while generating rental income from the other. Each unit offers a functional and comfortable floor plan with a kitchen, dining area, living room, in-unit washer and dryer, and assigned parking. Both bathrooms have been tastefully updated with modern countertops, sinks, faucets, tiled flooring, and standing showers. Dual-pane vinyl windows throughout provide added comfort and energy efficiency. The downstairs unit features a private front yard and patio/deck, creating a wonderful space for outdoor relaxation or entertaining. Upstairs, the second unit offers a private balcony with a peek-a-boo ocean view, adding a special touch of coastal charm. The location is hard to beat. Enjoy easy access to I-5, San Clemente Pier, San Clemente Outlets, San Clemente Municipal Golf Course, local restaurants, beautiful beaches, and world-class surf spots. Laguna Beach is also just a short drive away. Whether you're looking to expand your investment portfolio, create rental income, or enjoy the flexibility of living in one unit while renting the other, this duplex offers an exciting opportunity to own property in one of Southern California's most desirable coastal communities. Live near the ocean. Enjoy the San Clemente lifestyle. And let your property work for you!
Location
2707 S El Camino Real
San Clemente, Orange, CA, 92672