Log In/Sign Up
Your email has been sent.
5 Unit Costa Mesa Multifamily Undisclosed 5 Unit Apartment Building $3,000,000 ($600,000/Unit) 5.72% Cap Rate Costa Mesa, CA 92627



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $600,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 5.72% | Building Size | 4,522 SF |
| Gross Rent Multiplier | 13.16 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1977/2024 |
| Property Subtype | Apartment | Parking Ratio | 1.33/1,000 SF |
| Zoning | R2-MD - Multifamily Medium Density | ||
| 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 | - |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Numbers | Total Assessment | $2,864,497 | |
| Land Assessment | $2,344,588 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $519,909 | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$2,344,588
Improvements Assessment
$519,909
Total Assessment
$2,864,497
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5 Unit Costa Mesa Multifamily | Undisclosed
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
