$4,550,000

Estimated payment $29,752/month

Total Views 4,577
2 Beds
1 Bath
9,784 Sq Ft
$465 Price per Sq Ft

Highlights

  • 0.41 Acre Lot
  • Park
  • Bike Trail
  • No HOA
  • Laundry Room

About This Home

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 been completely renovated, featuring in-unit washers and dryers, ceiling fans, and private patios or balconies. Residents also benefit from the convenience of onsite laundry facilities and the added security of controlled, secured entry. These highdemand amenities support tenant retention and enhance the property's competitive position in the local rental market.Currently operating at a 6% CAP rate on actual rents, this property offers the rare advantage of assumable fixed-rate financing at 4.2%, providing an excellent opportunity for stabilized leverage in today’s interest rate environment.Ownership is in the process of obtaining full approval for the addition of three Accessory Dwelling Units (ADUs). These ADU's, once constructed, add a projected 25.9% increase in gross income.

Listing Agent

Rick Applebaum

Morgan Skenderian Brokerage Email: rma@morganskenderian.com License #01273871 Listed on: 06/12/2025

Co-Listing Agent

Paul Espinosa

Morgan Skenderian Brokerage Email: rma@morganskenderian.com License #01942627

Property Details

Home Type

  • Apartment

Year Built

  • Built in 1971

Lot Details

  • 0.41 Acre Lot
  • No Common Walls

Parking

  • 13 Open Parking Spaces
  • 13 Car Garage

Interior Spaces

  • 9,784 Sq Ft Home
  • 2-Story Property

Bedrooms and Bathrooms

  • 2 Bedrooms
  • 1 Bathroom

Laundry

  • Laundry Room
  • Washer and Gas Dryer Hookup

Listing and Financial Details

  • Tax Lot 14
  • Tax Tract Number 502
  • Assessor Parcel Number 01012140
  • $3,186 per year additional tax assessments

Community Details

Overview

  • No Home Owners Association
  • 12 Units

Amenities

  • Laundry Facilities

Recreation

  • Park
  • Bike Trail

Building Details

  • Rent Control
  • 12 Separate Electric Meters
  • 12 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $4,320
  • Fuel Expense $4,320
  • Gardener Expense $2,400
  • Insurance Expense $6,627
  • Maintenance Expense $15,046
  • Other Expense $3,761
  • Trash Expense $4,320
  • Water Sewer Expense $4,320
  • New Taxes Expense $53,820
  • Operating Expense $99,935
  • Gross Income $387,785
  • Net Operating Income $276,216

Property Details

Home Type

Apartment

Year Built

Built in 1971

Lot Details

0

Parking

13

Listing Details

  • CapRate: 6.07
  • Price Per Unit: 379167
  • Property Attached: No
  • Water Sewer Expenses: 4320.00
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 2400.00
  • Parcel Number: 01012140
  • Year Built: 1971
  • Special Features: None

Interior Features

  • Stories: 2
  • Entry Location: Street
  • Common Walls: No Common Walls
  • Entry Level: 1
  • Levels: Two
  • Price Per Square Foot: 465.04

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 13.00
  • Total Parking Spaces: 26.00
  • Uncovered Spaces: 13.00

Utilities

  • Laundry: Yes
  • Laundry Features: Community, Gas Dryer Hookup, Washer Hookup
  • Sewer: Public Sewer
  • Trash Expense: 4320.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Biking, Curbs, Park, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 10000-19999 Sqft
  • Lot Size Sq Ft: 17878.00
  • Lot Size Acres: 0.4104

Multi Family

  • Electric Expense: 4320.00
  • Fuel Expense: 4320.00
  • Gross Income: 387785.00
  • Gross Multiplier: 11.73
  • Gross Operating Income: 376151.00
  • Gross Scheduled Income: 387785.00
  • Insurance Expense: 6627.00
  • Laundry Income: 1800.00
  • Lot Size Area: 17878.0000 Square Feet
  • Maintenance Expense: 15046.00
  • Maintenance Percent: 4.00
  • Net Operating Income: 276216.00
  • Number Of Separate Electric Meters: 12
  • Number Of Separate Gas Meters: 12
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 12
  • Operating Expense: 99935.00
  • Operating Expense Percent: 25.80
  • Other Expense: 3761.00
  • Other Expense Description: Reserves
  • Other Income1: 21600.00
  • Other Income Description: RUBS
  • Rent Control: Yes
  • Total Expenses: 99935.00
  • Vacancy Allowance: 11633
  • Vacancy Allowance Rate: 3.00

Tax Info

  • New Taxes Expense: 53820.00
  • Tax Census Tract: 749.01
  • Tax Lot: 14
  • Tax Tract Number: 502
  • TaxOtherAnnualAssessmentAmount: 3186.00

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
06/12/2025 06/12/25 For Sale $4,550,000 -- $465 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Homes in Santa Ana, CA

  • 317 S Flower St, Santa Ana, CA 92703

    $4,975,000

    • 1 Bed
    • 2 Baths
    • 10,350 Sq Ft
    • 317 S Flower St
    • Santa Ana, CA

    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

    Ruben Khorsandi Alliance Investment RE Group

    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: PW25132443

California Regional Multiple Listing Service (CRMLS)