
Deal numbers
- Est. cap rate
- 0.6%
- Assumed rent, all units
- $5,980/mo
- Units
- 2
- Price per unit
- $2,944,000
- Est. annual NOI
- $35,880
- 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
- $68,172
- Operating expenses
- $34,086
- Net operating income
- $34,086
- Annual debt service
- $352,557
- Annual cash flow
- -$318,471
- Cash on cash return
- -21.6%
- Down payment
- $1,472,000
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
- 4
- Bathrooms
- 5
- Building size
- 2,329 sqft
- Lot size
- 2,614 sqft
- Year built
- 1965
- Stories
- 2
- Garage spaces
- 2
- Style
- Traditional
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Coastline,Ocean,Catalina,White Water,City Lights,Water
- Status
- Active
- Days on market
- 26
- MLS #
- 248063039
About this property
Thoughtfully reimagined and set in the heart of idyllic Sunset Beach, this extraordinary property, positioned directly on the sand, affords the delightful sights, sounds, captivating views, and relaxed seaside lifestyle that make this charming community so sought after. The thoughtfully designed main level offers an open floor plan ideal for both everyday living and entertaining. A beautifully remodeled kitchen with a premium AGA range, Sub-Zero refrigerator, pot filler, custom cabinetry, and a spacious peninsula with bar seating is conveniently adjacent to the dining and family rooms, where expansive windows frame breathtaking ocean views and fill the home with natural light. A separate living area with a striking stone fireplace provides an inviting space to gather and enjoy the natural setting, while an ancillary bedroom suite and a den or home office extend the first-floor accommodations. Upstairs, the expansive primary suite serves as a private coastal retreat. A beautiful stone fireplace, dedicated sitting area, and enclosed ocean-view patio create a luxurious, all-season environment to enjoy spectacular sunsets and sweeping Pacific views. The remodeled primary bath with quartz countertops, dual sinks, a dedicated vanity area, and a spacious walk-in closet is a spa-like retreat designed for both comfort and functionality. A second upstairs bedroom with its own private ensuite bath provides additional accommodations for family and friends. Adding to the home's versatility are attached guest quarters complete with a full kitchen, spacious family room, and full bath, ideal for extended family, hosting guests, multigenerational living, or a private retreat. Timeless coastal style, thoughtful updates, and an exceptional beachfront location along one of Southern California's most desirable stretches of coastline further distinguish this remarkable residence, just moments from local amenities, recreation, and Huntington Harbour.
Location
16955 S Pacific
Sunset Beach, Orange, CA, 90742