
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $7,200/mo
- Units
- 2
- Price per unit
- $682,500
- Est. annual NOI
- $43,200
- 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
- $82,080
- Operating expenses
- $41,040
- Net operating income
- $41,040
- Annual debt service
- $81,732
- Annual cash flow
- -$40,692
- Cash on cash return
- -11.9%
- Down payment
- $341,250
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
- Duplex
- Bedrooms
- 4
- Bathrooms
- 2
- Building size
- 1,750 sqft
- Lot size
- 6,042 sqft
- Year built
- 1957
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 0
- MLS #
- 249141691
About this property
**FANTASTIC CAPISTRANO BEACH DUPLEX – INVESTMENT OPPORTUNITY JUST MINUTES FROM THE BEACH!** Don't miss this wonderful opportunity to own a charming single-story duplex in the highly desirable Capistrano Beach community of Dana Point! Whether you're looking for an income-producing investment property or dreaming of living near the beach while collecting rental income, this property offers the best of both worlds. The duplex features two spacious 2-bedroom, 1-bathroom units, each with its own private backyard, one-car garage, and washer/dryer hookups. The inviting floor plans offer generous living areas, separate dining spaces, updated kitchens with direct access to the backyards, and two comfortable bedrooms with updated bathrooms. Both units are currently occupied by long-standing tenants who would love to remain, making this an attractive opportunity for investors seeking an established rental property. The tenants have been notified that the property is being offered for sale. Ideally located just minutes from beautiful Southern California beaches, Dana Point Harbor, shopping, restaurants, and convenient freeway access, this property offers an exceptional coastal lifestyle in one of South Orange County's most desirable communities. **Live in one unit and rent the other, or keep both as investment properties!** Opportunities to own a duplex this close to the coast don't come along every day. Enjoy the flexibility, rental income potential, and unbeatable location of this Capistrano Beach property!
Location
26202 Via California
Dana Point, Orange, CA, 92624