$4,975,000

Estimated payment $32,530/month

Total Views 8,823
1 Bed
2 Baths
10,350 Sq Ft
$481 Price per Sq Ft

About This Home

We are pleased to present Flower Street Apartments comprised of a 20 unit gated apartment complex located in the heart of Santa Ana. All of the units have been COMPLETELY renovated with approximately $500,000 spent over the last 5 years in both the interiors and exterior. The property is individually metered for both gas & electric and has there own water heater. Each unit has a large patio/balcony for the tenants to enjoy. The renovated units include new kitchens with quartz countertops, stainless steel appliances, new bathrooms/showers with new vanities, tile shower walls, high-efficiency toilets, LED recessed lighting and new windows. The exterior renovations include paint, new staircases and decking, security camera system, exterior lighting and new landscaping. The building is also equipped with a fire sprinkler system throughout. There is also a laundry room with owned equipment that generates additional monthly cashflow. Although existing rents are strong, there is still rental upside with the opportunity for a new investor to raise rents for even better cash flow. This is a great investment opportunity for the passive investor who wants a turnkey, pride of ownership property with great cash flow! All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.

Agents/Broker of Record takes no responsibility for the accuracy of this information. All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.

Please call listing office for more information.

Listing Agent

Ruben Khorsandi

Alliance Investment RE Group Brokerage Phone: 949-683-6662 License #01085411 Listed on: 04/10/2025

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1985

Lot Details

  • 6,146 Sq Ft Lot
  • Two or More Common Walls
  • Density is 16-20 Units/Acre

Parking

  • 6 Open Parking Spaces
  • 20 Car Garage

Home Design

  • Apartment

Interior Spaces

  • 10,350 Sq Ft Home
  • 2-Story Property
  • Laundry Room

Bedrooms and Bathrooms

  • 1 Bedroom
  • 2 Bathrooms

Additional Features

  • Exterior Lighting
  • Suburban Location

Listing and Financial Details

  • Legal Lot and Block 5 / B
  • Tax Tract Number 101
  • Assessor Parcel Number 00820327
  • $4,911 per year additional tax assessments

Community Details

Overview

  • No Home Owners Association
  • 20 Units

Amenities

  • Laundry Facilities

Building Details

  • 20 Leased Units
  • 21 Separate Electric Meters
  • 21 Separate Gas Meters
  • 21 Separate Water Meters
  • Electric Expense $2,200
  • Fuel Expense $550
  • Insurance Expense $3,623
  • Trash Expense $8,600
  • Water Sewer Expense $8,300
  • Operating Expense $111,428
  • Gross Income $426,000
  • Net Operating Income $332,000

Property Details

Home Type

Multi-Family

Year Built

Built in 1985

Lot Details

0

Parking

20

Listing Details

  • CapRate: 6.70
  • Other Phone Description: 9492500400
  • Other Phone Number: 9492500400
  • Price Per Unit: 248750
  • Property Attached: Yes
  • Water Sewer Expenses: 8300.00
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 00820327
  • Year Built: 1985
  • Special Features: None

Interior Features

  • Stories: 2
  • Entry Location: 1
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Price Per Square Foot: 480.68

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 20.00
  • Total Parking Spaces: 26.00
  • Uncovered Spaces: 6.00

Utilities

  • Laundry: Yes
  • Laundry Features: Community
  • Sewer: Public Sewer
  • Trash Expense: 8600.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Sidewalks, Storm Drains, Street Lights, Suburban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 16-20 Units/Acre
  • Lot Size Sq Ft: 6146.00
  • Lot Size Acres: 0.1411

Rental Info

  • Tenant Pays: Electricity, Gas, Trash Collection, Water

Multi Family

  • Electric Expense: 2200.00
  • Fuel Expense: 550.00
  • Gross Income: 426000.00
  • Gross Multiplier: 11.20
  • Gross Scheduled Income: 426000.00
  • Insurance Expense: 3623.00
  • Laundry Equipment Own Lease: Own
  • Laundry Income: 4000.00
  • Lot Size Area: 6146.0000 Square Feet
  • Net Operating Income: 332000.00
  • Number Of Separate Electric Meters: 21
  • Number Of Separate Gas Meters: 21
  • Number Of Separate Water Meters: 21
  • Number Of Units Leased: 20
  • Number Of Units Total: 20
  • Operating Expense: 111428.00
  • Other Income1: 13500.00
  • Rent Control: No
  • Total Actual Rent: 35460.00
  • Total Expenses: 111428.00

Tax Info

  • Tax Block: B
  • Tax Census Tract: 749.01
  • Tax Lot: 5
  • Tax Tract Number: 101
  • TaxOtherAnnualAssessmentAmount: 4911.00

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
04/10/2025 04/10/25 For Sale $4,975,000 +40.7% $481 / Sq Ft
10/09/2019 10/09/19 Sold $3,535,000 -9.2% $342 / Sq Ft
10/08/2019 10/08/19 For Sale $3,895,000 0.0% $376 / Sq Ft
09/02/2019 09/02/19 Pending -- -- --
07/24/2019 07/24/19 Price Changed $3,895,000 -1.4% $376 / Sq Ft
04/01/2019 04/01/19 For Sale $3,950,000 +48.5% $382 / Sq Ft
01/30/2015 01/30/15 Sold $2,660,000 -3.8% $257 / Sq Ft
11/10/2014 11/10/14 Pending -- -- --
08/04/2014 08/04/14 For Sale $2,765,000 -- $267 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Homes in Santa Ana, CA

  • 935 W Bishop St, Santa Ana, CA 92703

    $4,550,000

    • 2 Beds
    • 1 Bath
    • 9,784 Sq Ft
    • 935 W Bishop St
    • Santa Ana, CA

    Pleased to present this fully renovated, 12-unit multifamily property located in the heart of Santa Ana, The offering presents a compelling investment opportunity with strong in-place cash flow and significant future upside. Built in 1971, the building consists entirely of spacious two-bedroom, one-bathroom units, each thoughtfully upgraded to meet modern tenant expectations. All interiors have

    Rick Applebaum Morgan Skenderian

    Section Image
  • 1416 N Spurgeon St, Santa Ana, CA 92701

    $4,300,000

    • 1 Bed
    • 2 Baths
    • 10,887 Sq Ft
    • 1416 N Spurgeon St
    • Santa Ana, CA

    VALUE ADD OPPORTUNITY! SUBMIT ALL OFFERS!!ONE OF THE CHEAPEST PRICE PER UNIT PROPERTIES IN SANTA ANA!!! We are pleased to offer for sale this well-located gated property in the highly desirable French Park neighborhood that's located in the North end of the Historic French Park neighborhood. This property is well located and next to an Elementary School, Shopping, Restaurants for tenants,

    Ruben Khorsandi Alliance Investment RE Group

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC25079080

California Regional Multiple Listing Service (CRMLS)

APN: 008-203-27