← Back to listings
Duplex at 407 N Jackson Street
$995,000
407 N Jackson Street
Santa Ana, Orange, 92703
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$4,440/mo
Units
2
Price per unit
$497,500
Est. annual NOI
$26,640
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
$50,616
Operating expenses
$25,308
Net operating income
$25,308
Annual debt service
$59,578
Annual cash flow
-$34,270
Cash on cash return
-13.8%
Down payment
$248,750

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
Duplex
Bedrooms
2
Building size
1,904 sqft
Lot size
7,405 sqft
Year built
1961
Stories
1
Garage spaces
4
Pool
None
Status
Active
Days on market
1
MLS #
249183134

About this property

TWO DETACHED HOMES ON ONE LOT – GREAT INVESTMENT OR OWNER-OCCUPANT OPPORTUNITY! Versatile duplex in the heart of Santa Ana, featuring two separate 2-bedroom, 1-bathroom residences totaling approximately 1,904 square feet on a spacious 7,405-square-foot lot. Each home offers its own attached one-car garage, separate living spaces, and private outdoor areas. The property has benefited from interior and exterior updates, adding to its overall appeal. A long driveway provides additional parking and convenient access to the rear residence. The detached layout offers excellent privacy and flexibility, making this an attractive opportunity for investors seeking rental income or buyers looking to occupy one home while renting the other. Conveniently located near shopping, dining, schools, parks, and major transportation corridors. A rare opportunity to own two detached residences on one lot in an established Santa Ana neighborhood!

Location

407 N Jackson Street

Santa Ana, Orange, CA, 92703

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

407 N Jackson St, Santa Ana CA | Multifamily for Sale