$1,499,000
1200 W Sycamore, Orange CA 92868
Multi-Family (2 Units)
Property type
21 days
On market
$789
Price per sqft
0 cars
Garage
1954
Year built
6,090 sqft
Lot size
Home highlights
Open Houses
Overview
1200 W Sycamore presents a rare investment opportunity in the heart of Orange with strong in-place rental income, a newly built 2025 ADU, and consistent demand driven by its prime location near Chapman University and some of Orange County’s largest employment and entertainment hubs. The property currently generates $8,600 per month in rental income, totaling over $103,000...
Listing provided by: Jacob Neal DRE #02097852, BHHS Drysdale Properties
Listing updated: May 17, 2026 at 08:53pm.
Last checked: Jun 4, 2026 at 12:31am
Source: CRMLS #OC26106490
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 2 | — | $6,750 | $6,750 | $6,800 | Unfurnished |
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,350 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
14.5x
List Price / Annual Gross Rent
Cap Rate
5.5%
NOI / List Price
Gross Scheduled Income: $103,200
Vacancy Allowance Rate: 100%
Operating Expense: $35,037
Net Operating Income: $68,163
Annual Operating Expenses
Electric: $0
Gardener: $3,067
Fuel: $0
Insurance: $1,186
New Taxes: $7,458
Pest Control: $400
Professional Management: $9,000
Trash: $0
Water / Sewer: $0
Interior
Cooling: Central Air
Fireplace: None
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 03902407
Additional Parcels: No
Tax Lot: 7
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1200 W Sycamore, Orange, CA 92868. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,199,200
Total Interest
$1,529,514
Total Payment
$2,728,714
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,291
per month
Property History for 1200 W Sycamore
Orange Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92868.
Similar Homes
Listings with similar prices to 1200 W Sycamore