← Back to listings
$2,900,000
405 12th
Huntington Beach, Orange, 92648
Quadruplex · 4 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $11,320/mo
- Units
- 4
- Price per unit
- $725,000
- Est. annual NOI
- $67,920
- 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
- $129,048
- Operating expenses
- $64,524
- Net operating income
- $64,524
- Annual debt service
- $173,644
- Annual cash flow
- -$109,120
- Cash on cash return
- -15.1%
- Down payment
- $725,000
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
- Quadruplex
- Bedrooms
- 4
- Building size
- 4,368 sqft
- Lot size
- 5,751 sqft
- Year built
- 1966
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248635344
Location
405 12th
Huntington Beach, Orange, CA, 92648