$5,750,000
202 N Calle Seville, San Clemente CA 92672
Multi-Family (10 Units)
Property type
17 days
On market
$771
Price per sqft
0 cars
Garage
1964
Year built
7,541 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: James Wardlaw DRE #02061381, Sperry Commercial
Listing updated: May 22, 2026 at 08:28pm.
Last checked: Jun 3, 2026 at 10:30am
Source: CRMLS #PW26108641
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $2,323 | $18,581 | $25,200 | Unfurnished |
| 2 | 1 | 1 | — | $3,750 | $7,500 | $7,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Separate Electric Meters: 11
Separate Gas Meters: 11
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
18.2x
List Price / Annual Gross Rent
Cap Rate
3.75%
NOI / List Price
Gross Scheduled Income: $315,372
Operating Expense: $90,373
Net Operating Income: $215,538
Annual Operating Expenses
Electric: $2,880
Fuel: $2,724
Insurance: $5,970
Professional Management: $0
Trash: $964
Water / Sewer: $4,632
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Eleven To Fifteen Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Carport Spaces: 10
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 05812352
Additional Parcels: No
Tax Lot: 52
Tax Block: 15
Subdivision: Reef Gate West (RW)
Community
Senior Community: No
Community Features: Fishing, Street Lights
Nearby Schools
Nearby schools around the 202 N Calle Seville, San Clemente, CA 92672. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,600,000
Total Interest
$5,867,046
Total Payment
$10,467,046
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$35,215
per month
Property History for 202 N Calle Seville
San Clemente Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92672.
Similar Homes
Listings with similar prices to 202 N Calle Seville