← Back to listings
$325,000
338 AVENITA SEVVILA
Laguna Woods, Orange, 92637
Triplex · 3 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 14.3%
- Assumed rent, all units
- $7,770/mo
- Units
- 3
- Price per unit
- $108,333
- Est. annual NOI
- $46,620
- 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
- $88,578
- Operating expenses
- $44,289
- Net operating income
- $44,289
- Annual debt service
- $19,460
- Annual cash flow
- $24,829
- Cash on cash return
- 30.6%
- Down payment
- $81,250
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
- 2
- Building size
- 950 sqft
- Lot size
- 1,000 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- Community
- View
- Park/Greenbelt
- Status
- Active
- Days on market
- 0
- MLS #
- 249116550
About this property
MODEL: SAN SEBASTIAN, 2 BEDROOMS, 2 BATHROOMS. CENTRAL AIR CONDITION, KITCHEN RAISED COUNTERS. PATIO WITH PRETTY GREENBELT AREA. WELCOME TO SHOW AND VISIT. SUPRA WILL BE INSTALLED VERY SOON.
Location
338 AVENITA SEVVILA #C
Laguna Woods, Orange, CA, 92637