$2,150,000
1553 Arroyo Drive, Laguna Beach CA 92651
Multi-Family (Duplex)
Property type
25 days
On market
$1,445
Price per sqft
0 cars
Garage
1929
Year built
7,405 sqft
Lot size
Home highlights
Open Houses
Overview
Investment Opportunity: Income-Producing Duplex in Coveted Laguna Canyon A rare chance to acquire a turnkey, income-producing duplex on an oversized lot in one of Coastal Orange County's most supply-constrained submarkets. Tucked into Laguna Canyon — a neighborhood defined by scarcity, character, and consistent rental demand — this property offers dual income streams,...
Listing provided by: Derek LeBon DRE #02045275 949-422-5937, Bon Life Real Estate Corporation
Listing updated: May 31, 2026 at 11:00pm.
Last checked: Jun 2, 2026 at 11:01pm
Source: CRMLS #LG26102380
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $0 | $0 | $5,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $3,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Units Leased: 0
Financial Snapshot
Gross Rent Multiplier
18.7x
List Price / Annual Gross Rent
Cap Rate
3.58%
NOI / List Price
Gross Scheduled Income: $115,200
Operating Expense: $34,731
Net Operating Income: $77,013
Annual Operating Expenses
Electric: $3,000
Fuel: $0
Insurance: $4,800
Trash: $0
Water / Sewer: $600
Interior
Interior Features: Main Floor Bedroom, Main Level Primary
Room Type: Bedroom, Laundry, Primary Bathroom, Primary Bedroom
Flooring: Vinyl, Wood
Cooling: Central Air
Fireplace: Living Room
Laundry: Laundry Room, Upper Level
Entry Location: 1, 2
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition
Common Walls: One Common Wall
Lot Features: Back Yard, Garden, Landscaped
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Phone Connected, Sewer Connected, Water Connected
View: Canyon
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 64118122
Additional Parcels: No
Tax Lot: 1
Subdivision: Canyon (CYN)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Dog Park, Hiking, Near National Forest, Sidewalks
Nearby Schools
Nearby schools around the 1553 Arroyo Drive, Laguna Beach, CA 92651. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,720,000
Total Interest
$2,193,765
Total Payment
$3,913,765
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,261
per month
Property History for 1553 Arroyo Drive
Laguna Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92651.
Similar Homes
Listings with similar prices to 1553 Arroyo Drive