$2,650,000
+$75,00033752 Granada, Dana Point CA 92629
Multi-Family (Fourplex)
Property type
80 days
On market
$711
Price per sqft
4 cars
Garage
1971
Year built
5,227 sqft
Lot size
Open Houses
Overview
Nice Fourplex, each with its own one car garage located in a highly desirable area of Dana Point surrounded by multi million $ homes. Property offers an ideal mix of one- and two-bedroom floorplans. Close to Monarch Beach, Doheny Beach, Dana Point Harbor, Dana Point Lantern District shopping and restaurants. This property offers strong rental and long-term appreciation...
Listing provided by: Tim Johnson DRE #00828683 949-661-6441, Lantern Bay Realty, Tiffany Johnson DRE #01771220, Lantern Bay Realty
Listing updated: Jun 8, 2026 at 07:03pm.
Last checked: Jun 8, 2026 at 07:30pm
Source: CRMLS #OC26058483
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,920 | $1,920 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $2,572 | $2,572 | $3,300 | Unfurnished |
| 1 | 2 | 2 | 1 | $2,850 | $2,850 | $3,500 | Unfurnished |
| 1 | 2 | 2 | 1 | $2,388 | $2,388 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Rent Control: No
Units Leased: 4
Total Actual Rent: $9,730
Financial Snapshot
Gross Rent Multiplier
22.7x
List Price / Annual Gross Rent
Cap Rate
4%
NOI / List Price
Gross Scheduled Income: $116,760
Operating Expense: $12,000
Net Operating Income: $106,000
Annual Operating Expenses
Electric: $720
Insurance: $6,000
Trash: $1,230
Water / Sewer: $1,032
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Twenty Six To Thirty Units Acre, Back Yard, Sprinklers In Rear, Sprinklers In Front
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 4
Uncovered Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 68209154
Additional Parcels: No
Tax Lot: 2
Tax Block: 1
Subdivision: other
Community
Senior Community: No
Community Features: Gutters, Street Lights
Nearby Schools
Nearby schools around the 33752 Granada, Dana Point, CA 92629. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,120,000
Total Interest
$2,703,943
Total Payment
$4,823,943
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$16,310
per month
Property History for 33752 Granada
Dana Point Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92629.
Similar Homes
Listings with similar prices to 33752 Granada