Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $6,660/mo
- Units
- 3
- Price per unit
- $466,667
- Est. annual NOI
- $39,960
- 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
- $75,924
- Operating expenses
- $37,962
- Net operating income
- $37,962
- Annual debt service
- $83,828
- Annual cash flow
- -$45,866
- Cash on cash return
- -13.1%
- Down payment
- $350,000
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
- Triplex
- Bedrooms
- 2
- Building size
- 0 sqft
- Lot size
- 6,050 sqft
- Year built
- 2020
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 248456866
About this property
Beautiful Duplex Built in 2020 is situated in a vibrant neighborhood known for its rich cultural scene and diverse dining options. The area offers historic downtown attractions and a wide variety of restaurants. The property generates a total monthly income of $6,800, with no utility or trash expenses. This stunning duplex features three modern, well-maintained units: • Front Unit: 4 bedrooms, 3.5 bathrooms • Back Unit: 2 bedrooms, 1.5 bathrooms • Upstairs Unit: 2 bedrooms, 1.5 bathrooms The property includes stainless steel appliances, refrigerators, dishwashers, granite countertops, laminate flooring, double-pane windows, a red tile roof, and sprinkler systems throughout.
Location
813 N Figueroa Street
Santa Ana, Orange, CA, 92703