
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,740/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $28,440
- 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
- $54,036
- Operating expenses
- $27,018
- Net operating income
- $27,018
- Annual debt service
- $65,865
- Annual cash flow
- -$38,847
- Cash on cash return
- -14.1%
- Down payment
- $275,000
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
- Duplex
- Bedrooms
- 2
- Building size
- 2,300 sqft
- Lot size
- 8,276 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 1
- Style
- Ranch
- Heating
- See Remarks
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248661626
About this property
14142 Locust Street offers a unique opportunity with two homes on one large corner lot, creating significant value and exciting upside potential. The front home feature 2 bedrooms and 1 bathrooms with a garage, while the rear home offers an additional 4 bedrooms and 2 bathrooms . With two separate living spaces, a desirable corner-lot location, and a property situated in an area with potential for future growth and revitalization, this is an opportunity for investors, multi-generational families, or buyers looking to maximize the property's long-term value. This is a great ADD VALUE PLAY. The combination of land, two homes, and location makes this a property with tremendous potential. With the right vision and improvements, the possibilities are substantial. This is two homes on a corner lot with a ton of sunlight and potential for ADU'S in a path of progress neighborhood.
Location
14142 Locust
Westminster, Orange, CA, 92683