Share This Listing

Message

935 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • Turn-key condition - two newly constructed 2024 ADUs plus three fully renovated 2023 units
  • Mark-to-market upside on conversion to individual leases (market NOI $204,335)
  • Six off-street parking spaces; gas and electric individually metered
  • Master-leased at $19,000/month - stable, guaranteed in-place income
  • Excellent unit mix - all 2- and 3-bedroom units with in-unit laundry and private yards/patios
  • Prime Westside location - minutes from the beach, 17th Street retail, and Triangle Square

Executive Summary

Costa Mesa sits at the coastal core of Orange County — a roughly 15-square-mile city of about 113,000 residents wedged between
central O.C.'s freeway network and the beaches of the Pacific. Its draw is a combination that is genuinely hard to find at the same
address: a real, diversified job base, a walkable retail and dining culture, and a short drive to the shoreline. That mix keeps both
renters and owners competing for a housing supply that simply isn't growing fast enough to meet demand.
The local economy is unusually broad for a city this size. South Coast Plaza anchors one of the highest-grossing retail districts in
the United States, while the surrounding submarket supports technology and design firms, creative studios, medical groups, and a
hospitality sector built around the OC Fair & Event Center and the Segerstrom Center for the Arts. That breadth translates into a
resilient employment picture and a steady daytime population that underpins rental demand year-round.
Families are served by the Newport-Mesa Unified School District and by Orange Coast College, one of California's largest
community colleges, and the city plugs into the wider region through the 55, 73, and 405 freeways and nearby John Wayne Airport.
Neighborhoods run the full range from quiet single-family pockets to denser, amenity-rich corridors — and the Westside in particular
has attracted sustained private reinvestment over the past several years.
For a multifamily owner, the conclusion is simple: a supply-constrained coastal market, durable demand from a wide spread of
employers and students, and a quality-of-life premium that has historically supported both rents and long-term value retention.

Financial Summary (Actual - 2025) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $3,000,000
Price Per Unit $600,000
Sale Type Investment
Cap Rate 5.72%
Gross Rent Multiplier 13.16
No. Units 5
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.20 AC
Building Size 4,522 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1977/2024
Parking Ratio 1.33/1,000 SF
Zoning R2-MD - Multifamily Medium Density

Amenities

Unit Amenities

  • Balcony
  • Dishwasher
  • Fireplace
  • Washer/Dryer
  • Stainless Steel Appliances
  • Patio

Site Amenities

  • 24 Hour Access
  • Trash Pickup - Curbside
  • Walking/Biking Trails
  • Public Transportation
  • Walk-Up

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+2 4 $3,750 -
3+2 1 $4,000 -
Moderately walkable
70/100
Exceptionally drivable
90/100
Limited public transit
30/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 419-171-31
  • 419-171-30
Land Assessment
$2,344,588
Improvements Assessment
$519,909
Total Assessment
$2,864,497
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 40983932

  • Date on Market: 6/19/2026

  • Last Updated:

  • Address: Undisclosed, Costa Mesa, CA 92627

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}