$1,200,000
1314 N Bewley Street, Santa Ana CA 92703
Multi-Family (Duplex)
Property type
25 days
On market
$515
Price per sqft
2 cars
Garage
1964
Year built
5,959 sqft
Lot size
Open Houses
Overview
2 Unit Property Great For Investors. Front unit 2 beds 1 Bath and Rent $2100/mo. Back Unit 3 beds 2 baths rent $2350/mo. This is a Great investment with Positive Cash Flow. Property is being Sold AS-IS. Tenants pay Electric, Gas, & Water. Offer Subject to Interior Inspection.
Listing provided by: Thomas Luong DRE #01851108, Superior Real Estate Group
Listing updated: May 17, 2026 at 11:40pm.
Last checked: Jun 4, 2026 at 12:01am
Source: CRMLS #PW26101916
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,100 | $2,100 | $2,600 | Unfurnished |
| 1 | 3 | 2 | 1 | $2,350 | $2,350 | $3,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
22.5x
List Price / Annual Gross Rent
Cap Rate
4.17%
NOI / List Price
Gross Scheduled Income: $53,400
Operating Expense: $3,361
Net Operating Income: $50,039
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,361
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 19808112
Additional Parcels: No
Tax Lot: 4
Subdivision: other
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1314 N Bewley Street, Santa Ana, CA 92703. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$960,000
Total Interest
$1,224,427
Total Payment
$2,184,427
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,468
per month
Property History for 1314 N Bewley Street
Santa Ana Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92703.
Similar Homes
Listings with similar prices to 1314 N Bewley Street