
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $4,820/mo
- Units
- 2
- Price per unit
- $482,500
- Est. annual NOI
- $28,920
- 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.
- Effective gross income
- $54,948
- Operating expenses
- $27,474
- Net operating income
- $27,474
- Annual debt service
- $57,782
- Annual cash flow
- -$30,308
- Cash on cash return
- -12.6%
- Down payment
- $241,250
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
- 1,865 sqft
- Lot size
- 6,338 sqft
- Year built
- 1964
- Stories
- 2
- Garage spaces
- 3
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248760857
About this property
Investment Opportunity in Historic Anaheim Colony | High-Yield Duplex Positioned in the heart of the historic Anaheim Colony district, 520 E Adele Street presents a premier turnkey opportunity for seasoned investors and first-time buyers seeking strong passive income and long-term appreciation. Located in a tight-knit neighborhood known for its preserved architecture, this income-generating property is just minutes from the Anaheim Towne Center, Center Street Promenade, and the Anaheim Packing District, with swift access to the 5, 91, and 57 freeways. The front unit features a single-story layout with two bedrooms and one bathroom, highlighted by a spacious living room and a kitchen with abundant counter space and a dining area. This unit comes fully refreshed with a brand-new roof, new interior paint, updated fixtures, and a private one-car detached garage with an attached covered laundry patio. The rear unit offers a two-story floor plan with two bedrooms, one bathroom, and a versatile upstairs loft ideal for an office, den, or additional value-add. This second unit includes its own detached two-car garage with interior laundry hookups. Both units enjoy generous private yard spaces and ample off-street parking, offering an exceptionally attractive low-maintenance multi-family investment in a high-demand Orange County rental market. Take advantage of this rare turnkey multi-family offering. View the virtual tour and schedule your private showing today.
Location
520 E Adele
Anaheim, Orange, CA, 92805