$2,775,000
1032 Bonita, Tustin CA 92780
Multi-Family (6 Units)
Property type
2 days
On market
$567
Price per sqft
6 cars
Garage
1961
Year built
8,747 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: Randall Mycorn DRE #02078223, R L M Equities
Listing updated: Jun 3, 2026 at 08:40pm.
Last checked: Jun 3, 2026 at 09:00pm
Source: CRMLS #NP26120958
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 2 | 1 | 1 | $2,658 | $15,946 | $2,725 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
14.0x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Gross Scheduled Income: $198,780
Vacancy Allowance Rate: 3%
Operating Expense: $53,539
Net Operating Income: $139,500
Annual Operating Expenses
Electric: $288
Gardener: $990
Fuel: $2,144
Insurance: $4,895
Maintenance: $7,113
New Taxes: $31,510
Professional Management: $0
Trash: $4,056
Water / Sewer: $2,290
Other Expense: $252
Interior
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Eleven To Fifteen Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Uncovered Spaces: 4
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 50015116
Additional Parcels: No
Tax Lot: 9
Tax Block: C
Subdivision: City Center
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 1032 Bonita, Tustin, CA 92780. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,220,000
Total Interest
$2,831,488
Total Payment
$5,051,488
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,073
per month
Property History for 1032 Bonita
Tustin Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92780.
Similar Homes
Listings with similar prices to 1032 Bonita