$1,350,000
28723 Calle Del Lago, Murrieta CA 92563
Multi-Family (Fourplex)
Property type
9 days
On market
$338
Price per sqft
4 cars
Garage
1988
Year built
5,663 sqft
Lot size
Home highlights
Open Houses
Overview
The ONLY fourplex available in Murrieta is ready for a new owner. These 4 units have had fantastic rental history with some tenants here longer than 5 years...huge upside in potential rents. All four units have 2 bedrooms and 2 baths, as well as each has a single car garage. The building also has a community laundry room for additional income. New roof was installed on the...
Listing provided by: Destry Johnson DRE #01136700 951-694-6767, BHHS Ranch & Coast Real Estate
Listing updated: May 29, 2026 at 01:18pm.
Last checked: Jun 2, 2026 at 11:00am
Source: CRMLS #SW26113702
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 2 | 2 | 1 | $7,700 | $7,700 | $8,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Rent Control: No
Units Leased: 4
Total Actual Rent: $8,000
Financial Snapshot
Gross Rent Multiplier
14.6x
List Price / Annual Gross Rent
Cap Rate
5.82%
NOI / List Price
Gross Scheduled Income: $92,400
Operating Expense: $13,890
Net Operating Income: $78,510
Annual Operating Expenses
Electric: $620
Gardener: $1,500
Fuel: $970
Insurance: $3,000
Trash: $3,500
Water / Sewer: $4,300
Interior
Cooling: Central Air
Heating: Central
Fireplace: None
Laundry: Laundry Room
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition
Common Walls: Two Common Walls Or More
Lot Features: Street Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Uncovered Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 913204014
Additional Parcels: No
Tax Lot: 19
Community
HOA: Yes
HOA Fee: $86 / Month
HOA Name: to follow
Senior Community: No
Community Features: Curbs, Gutters
Nearby Schools
Nearby schools around the 28723 Calle Del Lago, Murrieta, CA 92563. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,080,000
Total Interest
$1,377,480
Total Payment
$2,457,480
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,469
per month
Property History for 28723 Calle Del Lago
Murrieta Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92563.
Similar Homes
Listings with similar prices to 28723 Calle Del Lago