$2,899,900
13131 Magnolia, Garden Grove CA 92844
Multi-Family (6 Units)
Property type
4 days
On market
$439
Price per sqft
0 cars
Garage
1964
Year built
10,454 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: Hung Hoang DRE #01198103 714-537-1111, New Empire Realty
Listing updated: Jun 1, 2026 at 09:40pm.
Last checked: Jun 5, 2026 at 12:30pm
Source: CRMLS #PW26118789
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,500 | $2,500 | $3,000 | Unfurnished |
| 1 | 3 | 2 | — | $2,450 | $2,450 | $3,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,350 | $2,350 | $2,500 | Unfurnished |
| 2 | 2 | 2 | — | $2,100 | $4,200 | $5,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,000 | $2,000 | $2,500 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Units Leased: 6
Total Actual Rent: $162,000
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
4.03%
NOI / List Price
Gross Scheduled Income: $162,000
Operating Expense: $48,000
Net Operating Income: $117,000
Annual Operating Expenses
Electric: $1,000
Gardener: $1,500
Fuel: $1,000
Insurance: $5,000
New Taxes: $30,000
Professional Management: $0
Trash: $4,000
Water / Sewer: $3,000
Interior
Cooling: None
Heating: Wall Furnace
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Street Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 3
Carport Spaces: 6
Parking Total: 9
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 09736503
Additional Parcels: No
Tax Lot: 1
Subdivision: other
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 13131 Magnolia, Garden Grove, CA 92844. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,319,920
Total Interest
$2,958,930
Total Payment
$5,278,850
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,834
per month
Property History for 13131 Magnolia
Garden Grove Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92844.
Similar Homes
Listings with similar prices to 13131 Magnolia