Deal numbers
- Est. cap rate
- 9.0%
- Assumed rent, all units
- $10,360/mo
- Units
- 4
- Price per unit
- $172,500
- Est. annual NOI
- $62,160
- 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
- $118,104
- Operating expenses
- $59,052
- Net operating income
- $59,052
- Annual debt service
- $41,315
- Annual cash flow
- $17,737
- Cash on cash return
- 10.3%
- Down payment
- $172,500
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
- Quadruplex
- Bedrooms
- 2
- Bathrooms
- 2
- Building size
- 1,180 sqft
- Lot size
- 1,250 sqft
- Year built
- 1965
- Stories
- 1
- Garage spaces
- 0
- Style
- Bungalow
- Heating
- Electric,Ductless,Zoned
- Cooling
- Electric,Ductless,Zoned
- Pool
- Association,Community
- View
- Trees/Woods,Neighborhood,Courtyard
- Status
- Active
- Days on market
- 0
- MLS #
- 248948060
About this property
LUXUARY SENIOR LIVING | BRAND NEW REMODELED THROUGHOUT | PREMIUM OUTSTANDING LOCATION WITHIN THE COMMUNITY | BEAUTIFUL TREE VIEWS | 2-BED 2-BATH 180 SQ BONUS ENCLOSED PATIO | NO ONE ABOVE OR BELOW | NO STEPS to ENTRY | EAST AND SOUTH FACING CORNER UNIT | Welcome to LAGUNA WOODS VILLAGE 55+ COMMUNITY !!!! STOCK COOPERATIVE, Extensive New Improvements include a beautifully remodeled Kitchen with TWO PENINSULA QUARTS COUNTERTER TOPS , ALL General Electric STAINLESS STEEL APPLIANCES, EXTRA Kitchen Aid REFRIGERATOR for Wine or Beverage. NEW SKY LIGHT INSTALLED, ATTRACTIVE PLANK FLOORING THROUHOUT, FRESH INTERIOR PAINT, RECESSED LIGHTINGS , WINDOW COVERINGS. CUSTUOM ENTRY DOOR. The home also features dual-pane windows and an mini split air conditioning system. Both Bathrooms have been completely renovated with NEW VANITIES, GLASS - ENCLOSED Tub and Showers. NATURAL LIGHT from Sky lights and Solar Tubes give the living area an OPEN WIDE FEEL. Positioned in a desirable area of the community, the home enjoys beautiful views of mature trees, excellent privacy, directly facing the windows, and abundant convenient nearby parking. Additional Enclosed patio living space with a peaceful, tree-lined outlook. this home is truly move-in ready, Carport #240-6. Laguna Woods village is a gated 55+ senior community, ideally located just a few minutes drive from Laguna Beach!, Amenities include;27 holes championship golf course, tennis, pools and spas, fitness centers, lawn bowling, equestrian center, billiards, library, 7 clubhouses, free bus services within this village or to the local shopping and medical centers. Short distance to Freeway..
Location
301 Avenida Sevilla #D
Laguna Woods, Orange, CA, 92637