$16,750,000
1327 N Ross, Santa Ana CA 92706
Multi-Family (55 Units)
Property type
1 day
On market
$329
Price per sqft
96 cars
Garage
1987
Year built
16,640 sqft
Lot size
Open Houses
Overview
Vista Royale Apartments is a well-maintained 55-unit multifamily community located in Santa Ana's highly desirable Floral Park neighborhood, directly across from Willard Elementary School and less than one mile from Downtown Santa Ana. The property benefits from strong renter demand, excellent regional connectivity, and proximity to major employment, retail, and entertainment...
Listing provided by: Mike Marcu DRE #00919594 949-688-1224, Mike Marcu, Broker
Listing updated: Jun 13, 2026 at 08:07pm.
Last checked: Jun 13, 2026 at 08:30pm
Source: CRMLS #OC26129355
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 7 | 1 | 1 | — | $12,604 | $12,604 | $14,875 | Unfurnished |
| 48 | 2 | 2 | — | $103,838 | $103,838 | $117,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 55
Separate Electric Meters: 56
Separate Gas Meters: 56
Separate Water Meters: 58
Rent Control: Yes
Units Leased: 55
Total Actual Rent: $116,442
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
10.7x
List Price / Annual Gross Rent
Cap Rate
5.84%
NOI / List Price
Gross Scheduled Income: $1,559,892
Vacancy Allowance: $41,919
Operating Expense: $539,756
Net Operating Income: $978,216
Annual Operating Expenses
Electric: $13,200
Fuel: $26,400
Insurance: $44,000
Maintenance: $31,625
New Taxes: $202,429
Professional Management: $125,272
Trash: $14,400
Water / Sewer: $26,665
Other Expense: $55,745
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 4
Common Walls: Two Common Walls Or More
Lot Features: Thirty Six To Forty Units Acre, Sprinkler System
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 96
Parking Total: 96
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 39852108
Additional Parcels: No
Tax Lot: 20
Subdivision: other
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1327 N Ross, Santa Ana, CA 92706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$13,400,000
Total Interest
$17,090,961
Total Payment
$30,490,961
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$102,295
per month
Property History for 1327 N Ross
Santa Ana Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92706.
Similar Homes
Listings with similar prices to 1327 N Ross