$1,725,000
-$65,000802 N Spurgeon Street, Santa Ana CA 92701
Multi-Family (6 Units)
Property type
73 days
On market
$342
Price per sqft
3 cars
Garage
1937
Year built
9,583 sqft
Lot size
Home highlights
Open Houses
Overview
An excellent opportunity to acquire an 8-unit multifamily building in Santa Ana. Located at 802 N Spurgeon St, this multifamily asset was built in 1937. It offers four 2 bed, 1 bath units, two units with 1 bedroom and dining room, and two studios. Residents of the property enjoy use of an off-street parking lot, as well as three garages for additional storage. The buildings...
Listing provided by: Justin White DRE #01267826, Justin White
Listing updated: Apr 13, 2026 at 10:32pm.
Last checked: Jun 4, 2026 at 10:01pm
Source: CRMLS #PW26063396
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,537 | $1,537 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,456 | $1,456 | $2,000 | Unfurnished |
| 1 | 2 | 1 | — | $2,175 | $2,175 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $2,014 | $2,014 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $2,110 | $2,110 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $2,014 | $2,014 | $2,450 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.5x
List Price / Annual Gross Rent
Cap Rate
6.09%
NOI / List Price
Gross Scheduled Income: $163,699
Operating Expense: $53,654
Net Operating Income: $105,135
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,286
New Taxes: $24,375
Professional Management: $0
Trash: $8,760
Water / Sewer: $0
Interior
Laundry: None
Entry Location: 1-2
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Corner Lot, Yard
Pool: None
Water Source: Public
Sewer: Aerobic Septic
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 39801605
Additional Parcels: No
Tax Lot: 10
Tax Block: C
Subdivision: French Park Condos (FRPC)
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 802 N Spurgeon Street, Santa Ana, CA 92701. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,380,000
Total Interest
$1,760,114
Total Payment
$3,140,114
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,669
per month
Property History for 802 N Spurgeon Street
Santa Ana Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92701.
Similar Homes
Listings with similar prices to 802 N Spurgeon Street