$6,200,000
1042 San Juan Street, Tustin CA 92780
Multi-Family (6 Units)
Property type
101 days
On market
$525
Price per sqft
12 cars
Garage
2025
Year built
18,000 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to 1042 San Juan Street – A Modern Oasis in the Heart of Tustin! Step into luxury with this exquisite, brand-new multi-unit property, perfectly situated on an expansive 18,000 sq.ft. lot in one of Tustin's most coveted neighborhoods. This stunning residence boasts a remarkable 11,800 sq.ft. of living space and features five brand new built units alongside a beautifully...
Listing provided by: Matthew Shinn DRE #01755855 310-968-3898, Shinn Real Estate Group
Listing updated: Jun 1, 2026 at 02:36am.
Last checked: Jun 3, 2026 at 05:00am
Source: CRMLS #OC26040648
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | 2 | $0 | $0 | $5,000 | Unfurnished |
| 1 | 4 | 3 | 2 | $0 | $0 | $5,000 | Unfurnished |
| 1 | 3 | 4 | 2 | $0 | $0 | $5,000 | Unfurnished |
| 1 | 3 | 4 | 2 | $0 | $0 | $5,000 | Unfurnished |
| 1 | 3 | 4 | 2 | $0 | $0 | $5,000 | Unfurnished |
| 1 | 3 | 4 | 2 | $0 | $0 | $5,000 | Unfurnished |
# of Buildings: 4
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 6
Rent Control: No
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
17.2x
List Price / Annual Gross Rent
Cap Rate
5.77%
NOI / List Price
Gross Scheduled Income: $360,000
Operating Expense: $2,400
Net Operating Income: $357,600
Annual Operating Expenses
Electric: $0
Gardener: $2,400
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Cooling: Central Air
Heating: Central
Fireplace: Family Room
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Property Condition: Updated Remodeled, Turnkey
Common Walls: No Common Walls
Lot Features: Paved, Rectangular Lot
Pool: None
Water Source: Private
Sewer: Unknown
Garage and Parking
Garage Spaces: 12
Uncovered Spaces: 4
Parking Total: 16
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 50015318
Additional Parcels: No
Tax Lot: 8
Tax Block: A
Subdivision: Other
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Suburban, Sidewalks
Nearby Schools
Nearby schools around the 1042 San Juan Street, Tustin, CA 92780. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,960,000
Total Interest
$6,326,207
Total Payment
$11,286,207
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$37,959
per month
Property History for 1042 San Juan Street
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 1042 San Juan Street