Est. cap rate

2.4%

Assumed rent, all units

$10,800/mo

Units

3

Price per unit

$916,667

Est. annual NOI

$64,800

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.

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

7

Bathrooms

5

Building size

3,330 sqft

Lot size

6,534 sqft

Year built

1971

Stories

2

Garage spaces

1

Heating

Central

Cooling

Gas,Dual,Electric,Central Air,Wall/Window Unit(s),Ductless

Pool

None

View

Catalina

Status

Active

Days on market

0

MLS #

249133939

About this property

Dana Point Coastal Investment | 3 Units | Newly Renovated ADU Exceptional investment opportunity in the highly desirable Capistrano Beach neighborhood of Dana Point. This beautifully renovated, tenant-occupied property features two spacious 3-bedroom, 2-bath residences plus a newly approved and renovated ADU with its own kitchen, bathroom, and private outdoor space. Situated on a corner lot in a wonderful coastal neighborhood, the entire property has been renovated, offering updated interiors, private outdoor areas, and three income-producing units. Located just 4–5 blocks from the beach, near beautiful Pines Park, Dana Point Harbor, shopping, and dining. An excellent opportunity to own a turnkey coastal investment property with established rental income and long-term investment potential.

Location

26851 Vista Del Mar

Dana Point, Orange, CA, 92624