Est. cap rate

2.6%

Assumed rent, all units

$9,840/mo

Units

3

Price per unit

$766,333

Est. annual NOI

$59,040

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.

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

Triplex

Bedrooms

6

Bathrooms

5

Building size

3,050 sqft

Lot size

3,920 sqft

Year built

1972

Stories

2

Garage spaces

3

Cooling

None

Pool

None

View

Trees/Woods

Status

Active

Days on market

1

MLS #

248823342

About this property

Live the San Clemente Coastal Lifestyle While Rental Income Helps Offset Your Mortgage Imagine living two blocks from the beach, with morning walks along the coast, sunsets, and the relaxed San Clemente lifestyle, while neighboring residences generate rental income. This home is a 1972 corner-lot triplex that combines coastal living with long-term investment potential. Whether you want a beachside primary residence with supplemental income or a place to build wealth through real estate, this property offers both. The three separate residences are a 3 bedroom/2 bath penthouse-style unit with an open floor plan, private staircase entry, and large private deck, a 2 bedroom/2 bath unit with a fenced-in yard and balcony, and a 1 bedroom/1 bath unit with upgraded stainless steel appliances. Each unit has its own private garage, a rare and highly desirable feature in this coastal neighborhood. Interiors feature fresh paint, plank-style flooring, and abundant natural light. Restoration work was completed in 2025. Current gross scheduled rental income is $114,480 per year, in addition to income from the on-site coin-operated laundry. The configuration also suits multigenerational living, extended family, or a straightforward income-producing hold. Two blocks to the beach and coastal trails, and six blocks to downtown San Clemente’s shops, restaurants, and entertainment. Three residences. Three private garages. Multiple income streams. Coastal living.

Location

803 Calle Puente

San Clemente, Orange, CA, 92672