
Deal numbers
- Est. cap rate
- 7.4%
- Assumed rent, all units
- $11,080/mo
- Units
- 4
- Price per unit
- $224,250
- Est. annual NOI
- $66,480
- 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
- $126,312
- Operating expenses
- $63,156
- Net operating income
- $63,156
- Annual debt service
- $53,710
- Annual cash flow
- $9,446
- Cash on cash return
- 4.2%
- Down payment
- $224,250
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
- 3
- Building size
- 1,434 sqft
- Lot size
- 249,634 sqft
- Year built
- 1991
- Stories
- 2
- Garage spaces
- 2
- Style
- Mediterranean
- Heating
- Central
- Cooling
- None
- Pool
- Association,Heated
- View
- Hills
- Status
- Active
- Days on market
- 10
- MLS #
- 248143556
About this property
Tucked within the sought-after Vilamoura community of Rancho San Clemente, this inviting condo blends coastal ease with hillside tranquility. High ceilings and an open layout create a bright, airy first impression, while the living room’s cozy fireplace and seamless access to the private patio extend the sense of comfort outdoors. Upstairs, two spacious ensuite bedrooms offer privacy, convenience, and generous natural light. The kitchen provides ample storage and an easy connection to the dining area, supporting both everyday living and relaxed entertaining. A ground-floor laundry area, large nearby storage closet, and attached two-car garage add practical convenience to this well-located home.
Location
615 Via Presa
San Clemente, Orange, CA, 92672