Deal numbers
- Est. cap rate
- 1.7%
- Assumed rent, all units
- $5,080/mo
- Units
- 2
- Price per unit
- $875,000
- Est. annual NOI
- $30,480
- 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
- $57,912
- Operating expenses
- $28,956
- Net operating income
- $28,956
- Annual debt service
- $104,785
- Annual cash flow
- -$75,829
- Cash on cash return
- -17.3%
- Down payment
- $437,500
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
- Building size
- 2,937 sqft
- Lot size
- 2,614 sqft
- Year built
- 1974
- Stories
- 3
- Garage spaces
- 2
- Heating
- Forced Air
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 21
- MLS #
- 247595661
About this property
Exceptional Duplex Opportunity Steps from Sunset Beach. Enjoy coastal living and income potential with this well-located duplex, just steps from the beach and close to Sunset Beach’s dining, shopping, and entertainment. Each unit offers a spacious three-story layout with 2 bedrooms, 2 bathrooms, a versatile loft, and an attached 2-car garage with washer/dryer hookups. The first level features a bedroom with an adjoining bathroom and a comfortable living room. On the second, main level, you’ll find another bedroom with an adjoining bathroom, a living room, a dining area, and a kitchen with a breakfast bar. The third-floor loft provides flexible space for a home office or additional living area. Vaulted ceilings and spacious patios off the living rooms enhance each unit’s open, inviting feel. With convenient access to the 405, 605, and 22 freeways, this property combines a desirable beachside location with regional accessibility. Both units are currently rented at $3,750 per month each, offering an established rental income stream. Total square footage of the building (both units) was obtained from certified appraisal completed September 18, 2026, buyer to verify.
Location
17101 4th
Sunset Beach, Orange, CA, 90742