$9,995,500
35322 Camino Capistrano, Dana Point CA 92624
Multi-Family (15 Units)
Property type
82 days
On market
$857
Price per sqft
7 cars
Garage
1970
Year built
43,124 sqft
Lot size
Home highlights
Open Houses
Overview
Incredible Investment Opportunity! The Palisades Apartments are comprised of 15 units in cottage-style clusters and sits on an acre of prime real estate perched along the coastal blufftops between the luxurious revitalized Dana Point Harbor and the San Clemente Pier. These well-maintained single-story units offer stable income and feature a mix of one and two bedroom units...
Listing provided by: Craig Delahooke DRE #01942024 949-355-9710, Berkshire Hathaway HomeServices California Properties
Listing updated: Mar 24, 2026 at 01:28am.
Last checked: Jun 5, 2026 at 01:30am
Source: CRMLS #LG26055865
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 13 | 1 | 1 | — | $27,897 | $27,897 | $31,590 | Unfurnished |
| 1 | 2 | 2 | — | $3,250 | $3,250 | $3,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,975 | $1,975 | $2,200 | Unfurnished |
# of Buildings: 5
# of Units Total: 15
Separate Electric Meters: 15
Separate Gas Meters: 0
Separate Water Meters: 1
Carpet: 15
Dishwasher: 15
Disposal: 15
Ranges: 15
Rent Control: Yes
Units Leased: 15
Tenant Pays: Cable Tv, Electricity
Financial Snapshot
Gross Rent Multiplier
25.1x
List Price / Annual Gross Rent
Cap Rate
2.31%
NOI / List Price
Gross Scheduled Income: $397,464
Operating Expense: $166,435
Net Operating Income: $231,029
Annual Operating Expenses
Electric: $1,948
Gardener: $4,200
Fuel: $0
Insurance: $10,452
Maintenance: $9,095
New Taxes: $113,661
Pest Control: $2,299
Professional Management: $20,090
Trash: $4,121
Water / Sewer: $2,868
Interior
Interior Features: Ceiling Fans, Storage, Unfurnished, All Bedrooms Down
Room Type: Bedroom, Family Room, Kitchen, Primary Bathroom
Flooring: Carpet, Laminate, Tile
Cooling: None
Heating: Radiant
Appliances: Dishwasher, Electric Range, Disposal, Range Hood, Vented Exhaust Fan, Water Heater
Fireplace: None
Laundry: Common Area, Laundry Room
Accessibility: No Stairs
Entry Location: 1
Exterior
Architectural Style: Traditional
Property Attached: Yes
Stories Total: 1
Levels: One
Door Features: Mirrored Closet Doors, Sliding Doors
Roof: Composition
Window Features: Blinds
Construction Materials: Block, Stucco
Property Condition: Turnkey
Common Walls: One Common Wall, No One Below
Direction Faces: West
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Landscaped, Near Park, Near Public Transit, Rectangular Lot, Sprinkler System
Pool: None
Spa: None
Fencing: Block, Chain Link, Wood, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
View: Bluff, Hills
Other Structures: Second Garage, Storage, Workshop
Waterfront Features: Across The Road From Lake Ocean, Ocean Side Of Freeway
Garage and Parking
Parking: Assigned, Concrete, Detached Carport, Door Single, Driveway, Garage, Garage Faces Rear, Garage Faces Side, Storage
Garage Spaces: 7
Uncovered Spaces: 4
Carport Spaces: 15
Parking Total: 26
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 69118109
Additional Parcels: No
Tax Lot: 50
Subdivision: .Palisades Apartments
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Gutters, Storm Drains, Street Lights, Sidewalks, Water Sports, Park
Nearby Schools
Nearby schools around the 35322 Camino Capistrano, Dana Point, CA 92624. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$7,996,400
Total Interest
$10,198,967
Total Payment
$18,195,367
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$61,105
per month
Property History for 35322 Camino Capistrano
Dana Point Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92624.
Similar Homes
Listings with similar prices to 35322 Camino Capistrano