
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,700/mo
- Units
- 2
- Price per unit
- $724,500
- Est. annual NOI
- $28,200
- 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
- $53,580
- Operating expenses
- $26,790
- Net operating income
- $26,790
- Annual debt service
- $86,762
- Annual cash flow
- -$59,972
- Cash on cash return
- -16.6%
- Down payment
- $362,250
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
- 2
- Building size
- 2,502 sqft
- Lot size
- 5,985 sqft
- Year built
- 1978
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249261586
About this property
PRIME BUENA PARK DUPLEX INVESTMENT OPPORTUNITY! EXCELLENT OPPORTUNITY TO OWN A WELL-MAINTAINED ATTACHED DUPLEX FEATURING TWO SEPARATE RESIDENTIAL UNITS, EACH OFFERING APPROXIMATELY 3 BEDROOMS AND 2.5 BATHROOMS. EACH UNIT FEATURES A SPACIOUS LIVING ROOM, DINING AREA, KITCHEN, COMFORTABLE UPSTAIRS BEDROOMS, AND CONVENIENT INSIDE LAUNDRY. BOTH UNITS SHARE A LARGE BACKYARD, PROVIDING AMPLE OUTDOOR SPACE FOR FAMILY GATHERINGS AND BBQS. ADDITIONAL FEATURES INCLUDE A TWO-CAR GARAGE WITH ASSIGNED PARKING AND DRIVEWAY PARKING. SEPARATE ENTRANCES OFFER PRIVACY AND CONVENIENCE FOR BOTH HOUSEHOLDS. IDEALLY LOCATED IN BUENA PARK, CLOSE TO SHOPPING CENTERS, RESTAURANTS, ENTERTAINMENT, SCHOOLS, AND MAJOR TRANSPORTATION ROUTES. LIVE IN ONE UNIT AND RENT OUT THE OTHER, OR LEASE BOTH UNITS FOR RENTAL INCOME. A GREAT INVESTMENT OPPORTUNITY WITH EXCELLENT POTENTIAL FOR LONG-TERM OWNERSHIP AND INCOME GENERATION IN A CONVENIENT ORANGE COUNTY LOCATION!
Location
6512 Fullerton
Buena Park, Orange, CA, 90621