
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.
- 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