
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.
- 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