← Back to listings
$1,667,000
250 Preble
Tustin, Orange, 92780
Triplex · 3 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $7,860/mo
- Units
- 3
- Price per unit
- $555,667
- Est. annual NOI
- $47,160
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $89,604
- Operating expenses
- $44,802
- Net operating income
- $44,802
- Annual debt service
- $99,815
- Annual cash flow
- -$55,013
- Cash on cash return
- -13.2%
- Down payment
- $416,750
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
- Triplex
- Bedrooms
- 2
- Bathrooms
- 3
- Building size
- 2,400 sqft
- Lot size
- 8,364 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional
- Heating
- Space Heater
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249103328
Location
250 Preble
Tustin, Orange, CA, 92780