← Back to listings
Duplex at 14142 Locust
$1,100,000
14142 Locust
Westminster, Orange, 92683
Duplex · 2 units
Active · 1 days on market

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.

5.0%
50%
25%
7.00%
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

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

14142 Locust, Westminster CA | Multifamily for Sale