← Back to listings
Duplex at 413 N Center
$999,000
413 N Center
Orange, Orange, 92866
Duplex · 2 units
ComingSoon · 0 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$4,600/mo
Units
2
Price per unit
$499,500
Est. annual NOI
$27,600
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
$52,440
Operating expenses
$26,220
Net operating income
$26,220
Annual debt service
$59,817
Annual cash flow
-$33,597
Cash on cash return
-13.5%
Down payment
$249,750

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
Bathrooms
2
Building size
1,555 sqft
Lot size
4,356 sqft
Year built
1928
Stories
1
Garage spaces
0
Heating
Wall Furnace
Cooling
None
Pool
None
View
Neighborhood
Status
ComingSoon
Days on market
0
MLS #
248833721

About this property

Charming Vintage Property in a Prime Orange Location! Built in 1928, this single-story property at 413/415 N Center Street offers a unique opportunity just steps from Chapman University and moments from the historic Old Towne Orange Circle. Currently configured as two separate living units, each with its own front entry, the property features a 1-bedroom, 1-bathroom layout with a kitchen and family room in each unit. A shared center dividing wall separates the spaces, while a quaint front patio adds to the property's character. Situated on a 4,356-square-foot lot, the property offers exciting possibilities for investors, owner-users, or those exploring future expansion potential. The long driveway provides convenient off-street parking for multiple vehicles. Enjoy an exceptional location near Chapman University, the restaurants, antique shops, boutiques, and galleries of the Orange Circle, with easy access to parks, schools, shopping, Angel Stadium, Honda Center, Disneyland, and other popular Southern California destinations. A rare opportunity to own a property with character, versatility, and potential in one of Orange County's most desirable historic communities. Property is tenant-occupied.

Location

413 N Center

Orange, Orange, CA, 92866

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

413 N Center, Orange CA | Multifamily Listing