$2,400,000
-$150,0001239 Brook Street W, Santa Ana CA 92703
Multi-Family (12 Units)
Property type
115 days
On market
$309
Price per sqft
0 cars
Garage
1964
Year built
13,503 sqft
Lot size
Open Houses
Overview
1239 West Brook Street is a 12-unit multifamily building within the Brook Street portfolio in Santa Ana, California. The two-story asset features a desirable, renter-oriented unit mix comprised of 12 one-bedroom one bath apartment units. The apartments are well laid out and consistent with the broader Brook Street community, offering functional floorplans and solid in-place...
Listing provided by: Mike Marcu DRE #00919594 949-688-1224, Mike Marcu, Broker
Listing updated: May 26, 2026 at 05:03pm.
Last checked: Jun 2, 2026 at 07:30am
Source: CRMLS #OC26030942
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 12 | 1 | 1 | — | $19,348 | $19,348 | $23,400 | Unfurnished |
# of Buildings: 2
# of Units Total: 12
Separate Electric Meters: 13
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
10.3x
List Price / Annual Gross Rent
Cap Rate
5.86%
NOI / List Price
Gross Scheduled Income: $232,176
Vacancy Allowance: $4,644
Vacancy Allowance Rate: 2%
Operating Expense: $87,955
Net Operating Income: $140,577
Annual Operating Expenses
Electric: $2,000
Fuel: $1,500
Insurance: $6,000
Maintenance: $7,500
New Taxes: $29,603
Professional Management: $16,020
Trash: $4,516
Water / Sewer: $10,800
Other Expense: $10,016
Interior
Laundry: Common Area
Entry Location: 1 & 2
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Thirty Six To Forty Units Acre
Pool: None
Water Source: Public
Sewer: Sewer Tap Paid
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Uncovered Spaces: 10
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 01016254
Additional Parcels: No
Tax Lot: 54
Subdivision: Other
Community
Senior Community: No
Community Features: Curbs, Gutters, Urban
Nearby Schools
Nearby schools around the 1239 Brook Street W, Santa Ana, CA 92703. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,920,000
Total Interest
$2,448,854
Total Payment
$4,368,854
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,786
per month
Property History for 1239 Brook Street W
Santa Ana Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92703.
Similar Homes
Listings with similar prices to 1239 Brook Street W