← Back to listings
Triplex at 8161 Elmore
$1,799,000
8161 Elmore
Midway City, Orange, 92655
Triplex · 3 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.2%
Assumed rent, all units
$6,630/mo
Units
3
Price per unit
$599,667
Est. annual NOI
$39,780
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
$75,582
Operating expenses
$37,791
Net operating income
$37,791
Annual debt service
$107,719
Annual cash flow
-$69,928
Cash on cash return
-15.5%
Down payment
$449,750

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
3,712 sqft
Lot size
5,663 sqft
Year built
1964
Stories
2
Garage spaces
1
Style
Bungalow
Pool
None
Status
Active
Days on market
1
MLS #
248395992

About this property

Seize this rare opportunity to own a fully detached Midway City triplex—featuring a private 3-bed/2-bath single-family home and two detached townhouse-style 2-bed/1.5-bath units totaling 3,712 sq. ft., each with separate entrances, no common walls, individual electric and gas meters, indoor laundry, ample parking, and private living spaces—all set in an unbeatable Little Saigon location near premier shopping, dining, top-tier schools, major freeways, parks, and Huntington Beach, offering exceptional privacy, convenience, and long-term investment stability in one of Orange County’s most sought-after rental markets.

Location

8161 Elmore

Midway City, Orange, CA, 92655

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

8161 Elmore, Midway City CA | Multifamily for Sale