$1,660,000
15821 S Myrtle, Tustin CA 92780
Multi-Family (3 Units)
Property type
96 days
On market
$530
Price per sqft
4 cars
Garage
1963
Year built
7,841 sqft
Lot size
Home highlights
Open Houses
Overview
15821–15825 S Myrtle Ave, Tustin | Triplex | Offered at $1,660,000 Located in a central Tustin location with convenient access to retail, schools, employment centers, and major transportation routes, this three-unit residential property consists of three detached units with separate entrances and individually metered electricity. The front unit (15821) is approximately 1,200...
Listing provided by: Rongrong Jin DRE #02065113, JC Pacific Corp
Listing updated: Mar 26, 2026 at 01:48am.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #OC26044786
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | — | $2,431 | — | Unfurnished |
| 1 | 2 | 2 | — | — | $2,500 | — | Unfurnished |
| 1 | 2 | 2 | — | — | $2,597 | — | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Dishwasher: 3
Ranges: 3
Refrigerator: 3
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
18.4x
List Price / Annual Gross Rent
Cap Rate
4.41%
NOI / List Price
Gross Scheduled Income: $90,336
Operating Expense: $17,120
Net Operating Income: $73,216
Annual Operating Expenses
Electric: $20
Fuel: $0
Insurance: $1,000
Trash: $0
Water / Sewer: $100
Interior
Room Type: Entry Foyer, Family Room, Kitchen, Living Room
Cooling: Central Air, Electric
Heating: Central, Electric
Appliances: Built In Range, Barbecue, Dishwasher, Electric Oven, Electric Water Heater, Gas Oven, Microwave, Refrigerator, Water Heater
Fireplace: None
Laundry: In Kitchen, Laundry Room
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One, Two, Multi Split
Roof: Tile
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre, Value In Land
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 Other, Volts220 In Garage, Volts220 In Kitchen, Volts220 In Laundry, Standard, Volts220 In Workshop
Utilities: Cable Available, Cable Connected, Electricity Available, Electricity Connected, Natural Gas Available, Natural Gas Connected, Phone Available, Phone Connected, Sewer Available, Sewer Connected, Water Available, Water Connected
Road Frontage Type: City Street
Garage and Parking
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: Condominium
Parcel #: 40212205
Additional Parcels: No
Tax Lot: C024
Subdivision: Tustin Acres (TA)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 15821 S Myrtle, Tustin, CA 92780. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,328,000
Total Interest
$1,693,791
Total Payment
$3,021,791
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,273
per month
Property History for 15821 S Myrtle
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 15821 S Myrtle