$2,798,000
-$200,0003871 Hendrix Street, Irvine CA 92614
Multi-Family (2 Units)
Property type
76 days
On market
$686
Price per sqft
2 cars
Garage
1971
Year built
5,031 sqft
Lot size
Home highlights
Open Houses
Overview
Two houses in one! A rare find in the entire city of Irvine!! Fully reconstructed, with 9 bedrooms and 11 bathrooms, offering approx. 3,097 sq. ft. in the main house plus a brand-new approx. 1,000 sq. ft. ADU with its own address. Together, the two units have the potential to generate an attractive combined rental income, making this a rare opportunity for both homeowners and...
Listing provided by: Parnaz Nasibi DRE #01934369 310-922-9787, First Team Real Estate
Listing updated: Jun 4, 2026 at 09:46pm.
Last checked: Jun 4, 2026 at 10:30pm
Source: CRMLS #OC26061879
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 7 | 8 | 1 | $0 | $0 | $10,500 | Unfurnished |
| 1 | 2 | 3 | 1 | $0 | $0 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 2
Disposal: 2
Refrigerator: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
199.9x
List Price / Annual Gross Rent
Cap Rate
0.39%
NOI / List Price
Gross Scheduled Income: $14,000
Operating Expense: $3,000
Net Operating Income: $11,000
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: High Ceilings, Multiple Staircases, Open Floor Plan, Quartz Counters, Stone Counters, Recessed Lighting, Main Floor Bedroom
Room Type: Bonus Room, Bedroom, Guest Quarters, Laundry, Living Room, Office
Flooring: Vinyl
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, High Efficiency Water Heater, Microwave, Refrigerator, Water Heater, Dryer, Washer
Fireplace: Living Room
Laundry: Washer Hookup, Electric Dryer Hookup, Gas Dryer Hookup, Inside, Laundry Closet, Laundry Room, Upper Level, Dryer Included, Washer Included
Entry Location: 1
Exterior
Architectural Style: Contemporary, Modern
Property Attached: No
Stories Total: 2
Levels: Two
Door Features: Double Door Entry, Energy Star Qualified Doors, Mirrored Closet Doors, Sliding Doors
Roof: Tile
Foundation: Slab
Window Features: Custom Coverings, Double Pane Windows
Construction Materials: Drywall, Concrete, Stucco
Property Condition: Additions Alterations, Building Permit, Updated Remodeled
Exterior: Lighting
Common Walls: No Common Walls
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Greenbelt, Yard
Pool: Community, Association
Spa: Association, Community
Fencing: Excellent Condition, New Condition, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
View: Neighborhood
Road Frontage Type: City Street
Other Structures: Guest House
Garage and Parking
Parking: Direct Access, Driveway, Garage Faces Front, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: PlannedDevelopment
Parcel #: 44707126
Additional Parcels: No
Tax Lot: 56
Subdivision: Culverdale (CD)
Community
HOA: Yes
HOA Fee: $85 / Month
HOA Name: Culverdale
HOA Phone: 949-716-3998
HOA Amenities: Pool, Spa / Hot Tub
Senior Community: No
Community Features: Gutters, Street Lights, Sidewalks, Pool
Nearby Schools
Nearby schools around the 3871 Hendrix Street, Irvine, CA 92614. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,238,400
Total Interest
$2,854,956
Total Payment
$5,093,356
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,298
per month
Property History for 3871 Hendrix Street
Irvine Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92614.
Similar Homes
Listings with similar prices to 3871 Hendrix Street