← Back to listings
$349,000
119 VIA ESTRADA
Laguna Woods, Orange, 92637
Quadruplex · 4 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 17.8%
- Assumed rent, all units
- $10,360/mo
- Units
- 4
- Price per unit
- $87,250
- Est. annual NOI
- $62,160
- 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
- $118,104
- Operating expenses
- $59,052
- Net operating income
- $59,052
- Annual debt service
- $20,897
- Annual cash flow
- $38,155
- Cash on cash return
- 43.7%
- Down payment
- $87,250
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
- 2
- Bathrooms
- 0
- Building size
- 1,040 sqft
- Lot size
- 1,040 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- Association,Community
- View
- Courtyard
- Status
- Active
- Days on market
- 0
- MLS #
- 247672600
About this property
2 bed 2 bath near serpentine walk. 55 plus age community
Location
119 VIA ESTRADA #P
Laguna Woods, Orange, CA, 92637