Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $8,920/mo
- Units
- 4
- Price per unit
- $398,750
- Est. annual NOI
- $53,520
- 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
- $101,688
- Operating expenses
- $50,844
- Net operating income
- $50,844
- Annual debt service
- $95,504
- Annual cash flow
- -$44,660
- Cash on cash return
- -11.2%
- Down payment
- $398,750
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
- 3,200 sqft
- Lot size
- 4,395 sqft
- Year built
- 1976
- Stories
- 2
- Garage spaces
- 5
- Pool
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 247669862
About this property
PRICED TO SELL QUICK! Presenting an outstanding, turnkey investment opportunity located at 812 E Santa Ana Blvd. This fully renovated property is leased at solid market rates, delivering immediate, hassle-free rental income from day one. Every unit has been thoughtfully upgraded with brand-new kitchens, modern bathrooms, beautiful low-maintenance flooring, interior paint, and energy-efficient dual-pane windows throughout. Prime vicinity highlights include being just minutes from vibrant Downtown Santa Ana’s popular dining, arts, and shopping districts, as well as footsteps from the Santa Ana Regional Transportation Center (Metrolink) and major freeway routes. Add a high-performing asset with minimal ongoing maintenance to your portfolio!
Location
812 E Santa Ana
Santa Ana, Orange, CA, 92701