← Back to listings
Triplex at 16432 25th Street
$2,095,000
16432 25th Street
Sunset Beach, Orange, 90742
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.2%
Assumed rent, all units
$7,620/mo
Units
3
Price per unit
$698,333
Est. annual NOI
$45,720
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
$86,868
Operating expenses
$43,434
Net operating income
$43,434
Annual debt service
$125,443
Annual cash flow
-$82,009
Cash on cash return
-15.7%
Down payment
$523,750

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
Triplex
Bedrooms
3
Building size
1,836 sqft
Lot size
2,700 sqft
Year built
1938
Stories
2
Garage spaces
0
Heating
Wall Furnace
Cooling
None
Pool
None
View
Ocean,Park/Greenbelt,Neighborhood
Status
Active
Days on market
1
MLS #
248220429

About this property

This unique street-to-street lot is open on three sides and is literally steps from sand & sea! Enjoy coastal living located in one of OC’s most desirable unique beach community and Supply-Constrained neighborhood. Walking distance to Huntington Boat Harbour, restaurants, cafes, entertainment, & shopping along PCH. Situated in a high-demand rental area and surrounded by new development, this property offers options for both end-users and investors. Use some or all units for long term rentals or Short Term Rentals, (STR's are allowed, verify w/City of HB). This property delivers outstanding versatility for multi-generational living, guests, or income-generating rental use. Just moments from both downtown Huntington Beach & Seal Beach. There are 3 units on this single lot. Property will be delivered fully vacant. The front main house is a detached two-story 2 bedroom, 1 bath home w/ balcony (approx 1,000 sf). The back units are two stacked studios (approx. 410 SF each), the top one has a large balcony. 2-3 car on-site parking. ** ALL units have been recently upgraded ** Property located in Low Flood Zone Call/Text Johnny with any questions. Please text to arrange a showing. Include with your offer: 1) Proof of funds on bank statement. 2) FICO scores. 3) Lender pre-approval letter. Thank you for showing. Due to the age of the buildings, buyer to verify permits, size and condition of the property.

Location

16432 25th Street

Sunset Beach, Orange, CA, 90742

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

16432 25th St, Sunset Beach CA | Multifamily for Sale