
Deal numbers
- Est. cap rate
- 1.5%
- Assumed rent, all units
- $5,580/mo
- Units
- 2
- Price per unit
- $1,115,000
- Est. annual NOI
- $33,480
- 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
- $63,612
- Operating expenses
- $31,806
- Net operating income
- $31,806
- Annual debt service
- $133,526
- Annual cash flow
- -$101,720
- Cash on cash return
- -18.2%
- Down payment
- $557,500
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
- 1,481 sqft
- Lot size
- 3,049 sqft
- Year built
- 1942
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 9
- MLS #
- 247880385
About this property
Don't pay rent. Move your business here and start building equity. One of the sweetest mixed use property in the heart of Old Town Seal Beach. The front unit - 681 sqft of beautifully remodeled commercial space - is turnkey for salon, spa, medical or professional office. The back unit is an 800 sqft two-bedroom apartment, designed to maximize function and quality of coastal living. A large courtyard separates the two buildings for outdoor entertaining, plus an oversized 2-car garage. Location is what makes this property special: next to Old Town Park, only 2 short blocks from the Seal Beach Pier, and adjacent to the bustle of Main Street - shops, restaurants, cafes, and businesses attracting customers. A huge public parking lot sits in front. You can start your business right away - no lease to wait out, no tenant the way.
Location
907 Electric
Seal Beach, Orange, CA, 90740