← Back to listings
Duplex at 3131 Coral
$1,999,888
3131 Coral
Costa Mesa, Orange, 92626
Duplex · 2 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
1.8%
Assumed rent, all units
$6,120/mo
Units
2
Price per unit
$999,944
Est. annual NOI
$36,720
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
$69,768
Operating expenses
$34,884
Net operating income
$34,884
Annual debt service
$119,748
Annual cash flow
-$84,864
Cash on cash return
-17.0%
Down payment
$499,972

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
2,611 sqft
Lot size
8,712 sqft
Year built
1970
Stories
1
Garage spaces
3
Style
Contemporary
Heating
Central
Cooling
None
Pool
In Ground,Filtered,Private,Gas Heat
View
Pool
Status
ComingSoon
Days on market
0
MLS #
248736818

About this property

RARE OWNER-OCCUPANT DUPLEX OPPORTUNITY IN NORTH COSTA MESA! Welcome to 3131 Coral Ave, a premier multi-family asset offering the ultimate live-in investment setup on an expansive 8,700+ sq. ft. lot. The primary residence has just undergone a massive, complete modern remodel featuring a brand-new kitchen with custom cabinetry, sleek new flooring, and designer paint throughout. This 3 Bedroom, 2 Bathroom main house functions like a standalone single-family home, opening up to a private backyard oasis complete with a sparkling pool, spa, and oversized yard space. The independent secondary unit offers 2 Bedrooms and 2 Bathrooms, ideal for generating top-tier rental income to significantly offset your monthly mortgage in today's interest rate environment. Peace of mind comes standard with a brand-new roof covering the entire building, fully prepped and ready for El Niño winter rains! Located in the desirable "Spice Streets" neighborhood of Central Costa Mesa (C4/Mesa Verde Residential Income area), just minutes from South Coast Plaza, top-rated schools, parks, and 405/55/73 freeways. Whether you are an owner-occupant looking for a turn-key private pool home while your tenant pays down your loan, or an investor seeking a fully updated trophy asset, this property delivers unmatched versatility and value.

Location

3131 Coral

Costa Mesa, Orange, CA, 92626

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

3131 Coral, Costa Mesa CA | Multifamily Listing