$1,349,000
825 S Shelton Street, Santa Ana CA 92703
Multi-Family (Triplex)
Property type
1 day
On market
$796
Price per sqft
0 cars
Garage
1957
Year built
4,356 sqft
Lot size
Open Houses
Overview
Excellent opportunity to acquire a well-maintained, fully leased 4-unit residential income property in a central, high-demand Santa Ana location. All units are fully occupied, providing immediate cash flow and stable, long-term tenancy. Each unit has been tastefully updated and offers desirable features such as fresh interior paint, recessed lighting, modern wood-style...
Listing provided by: Daniel DeForest DRE #02003121 714-362-7192, First Team Real Estate North Tustin
Listing updated: Jun 8, 2026 at 08:42pm.
Last checked: Jun 8, 2026 at 09:00pm
Source: CRMLS #PW26124563
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,350 | $2,350 | $2,350 | Unfurnished |
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $2,300 | $2,300 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,650 | $1,650 | $1,650 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Ranges: 4
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $8,300
Tenant Pays: Electricity, Water
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
7.67%
NOI / List Price
Gross Scheduled Income: $99,600
Operating Expense: $6,000
Net Operating Income: $6,000
Annual Operating Expenses
Cable TV: $0
Electric: $2,400
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $1,200
Licenses: $0
Maintenance: $0
New Taxes: $0
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $1,200
Workers Comp: $0
Interior
Interior Features: Ceiling Fans, All Bedrooms Down
Room Type: Bedroom
Cooling: None
Heating: Wall Furnace
Appliances: Gas Range, Water Heater
Fireplace: None
Laundry: Common Area
Accessibility: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: One
Property Condition: Updated Remodeled, Turnkey
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Sewer Available, Water Connected
View: None
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Uncovered Spaces: 1
Parking Total: 1
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 01019206
Additional Parcels: No
Tax Lot: 16
Tax Block: 2
Subdivision: Santa Ana
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 825 S Shelton Street, Santa Ana, CA 92703. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,079,200
Total Interest
$1,376,460
Total Payment
$2,455,660
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,376
per month
Property History for 825 S Shelton 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 825 S Shelton Street