$1,349,000
-$250,00027081 Camino De Estrella, Dana Point CA 92624
Multi-Family (2 Units)
Property type
30 days
On market
$1,057
Price per sqft
2 cars
Garage
1955
Year built
6,500 sqft
Lot size
Home highlights
Open Houses
Overview
Capo Beach cottage offering a versatile coastal layout, featuring a main residence with 2 bedrooms and 1.5 bathrooms, an attached two-car garage plus driveway with additional off-street parking in front of the home including space for boats or trailers. This property also includes a separate detached living space with 1 bedroom, 1 bathroom, and a small kitchen, giving...
Listing provided by: Angel Elliott DRE #01938249, Real Broker
Listing updated: Jun 5, 2026 at 05:11am.
Last checked: Jun 5, 2026 at 05:30am
Source: CRMLS #OC26095051
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 1 | $3,000 | $3,000 | $4,000 | Partially |
| 1 | 1 | 1 | 1 | $2,000 | $2,000 | $2,200 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 2
Ranges: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $5,000
Tenant Pays: None
Financial Snapshot
Gross Rent Multiplier
22.5x
List Price / Annual Gross Rent
Cap Rate
4.14%
NOI / List Price
Gross Scheduled Income: $60,000
Operating Expense: $4,169
Net Operating Income: $55,831
Annual Operating Expenses
Electric: $1,440
Fuel: $180
Insurance: $1,373
Trash: $936
Water / Sewer: $240
Interior
Interior Features: Beamed Ceilings, Open Floor Plan, Quartz Counters, All Bedrooms Down, Utility Room
Room Type: Bedroom, Kitchen, Laundry, Living Room, Utility Room
Flooring: Vinyl
Cooling: None
Heating: Fireplaces
Appliances: Dishwasher, Gas Oven, Gas Range, Microwave
Fireplace: Living Room
Laundry: Electric Dryer Hookup
Accessibility: No Stairs
Entry Location: Main
Exterior
Architectural Style: Patio Home
Property Attached: No
Stories Total: 1
Levels: One
Foundation: Slab
Exterior: Awnings, Barbecue
Common Walls: No Common Walls
Lot Features: Eleven To Fifteen Units Acre, Level, No Landscaping, Rectangular Lot
Pool: None
Spa: Heated, No Permits, Private
Fencing: Brick, Stucco Wall
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property, Volts220 For Spa
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected, Overhead Utilities
View: None
Road Frontage Type: City Street
Other Structures: Guest House Detached, Guest House
Garage and Parking
Parking: Concrete, Direct Access, Door Single, Driveway, Garage Faces Front, Garage, Private
Garage Spaces: 2
Uncovered Spaces: 4
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 12334033
Additional Parcels: No
Tax Lot: 33
Zoning: RD-14
Tax Block: 12
Subdivision: none
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 27081 Camino De Estrella, Dana Point, CA 92624. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,079,200
Total Interest
$1,376,460
Total Payment
$2,455,660
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,376
per month
Property History for 27081 Camino De Estrella
Dana Point Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92624.
Similar Homes
Listings with similar prices to 27081 Camino De Estrella