www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
20283989
20283990

1001 - 1003 W Myrtle Street, Santa Ana, CA 92703

CB
CA CA 01887430
TNG Real Estate
Listed by TNG Real Estate
$1,698,000
624 days on market
Updated 124 days ago

Myrtle

Details
APN 00824142
Property Type Multifamily
Sub Type Single Family Rental Portfolio
Square Footage 3,043
Net Rentable (SqFt) 3,043
Units 3
Cap Rate 5.08%
NOI $86,279
Occupancy 100%
Pro-Forma Cap Rate 8.74%
Pro-Forma NOI $148,360
Price per SqFt $558
Class C
Year Built 1986 - 1931
Year Renovated 2022
Buildings 2
Stories 2
Lot Size (SqFt) 9,583
Zoning R2
Parking Spaces 14 spaces
Parking Per SqFt 4.60
Investment Type Owner/User
Ground Lease No
Sale Condition 1031 exchange

Multifamily | 3 Units | $566,000/unit

Marketing description

You can reach CAP rate 8% and INCREASE your income substantially approx.$40,000 annually, BY ADDING an ADU & build on an addition to FRONT house. ALL Permits OBTAINED

IN 1986, BACK house SFR was build, with 2 interior units, besides the Original FRONT single family House, sitting on a LARGE Lot approx. 9,583 sq.ft

In 2022 MAJOR REMODEL for both houses was done.

Currently you have 7 bedrooms, 5 car garage. You can have (5 extra rooms) by adding 3 more bedrooms & converting 2 rooms.

Each house is SEPARATELY metered for gas, electric and water. Building PERMIT has been issued. Seller has approved PLANS from the city to ADD living space and a bath to the FRONT HOUSE. And to convert the 3 garages in the back HOUSE to a 2 bedroom ADU

** YOU CAN END UP with FOUR spacious units on This LARGE lot * Currently we have TWO HOUSES with a PRIVATE gate for more privacy and security. * BOTH HOUSES have NEW Paint, double-pane windows, floors w/ baseboard & bathroom, light fixtures. NEW tub, vanity & toilet. NEW kitchen cabinets, countertops, plumbing fixtures. NEW

*FRONT house is one level w/ 2 bedrooms & one FULL bath, full kitchen & 2 ATTACHED car garage.

*BACK house is a 2 story house with 3 car garage, inside there are TWO SEPARATE units with SEPARATE stairs.

*Unit ONE (can be 5 bedrooms) consists of TWO story, 2 detached garage. DOWNSTAIRS has a LARGE open floor plan with one bedroom, one FULL bathroom, spacious living area that opens to the full kitchen, completely remodeled w/cabinets, pull-outs & self-closing w/quartz counters. Kitchen has a sliding window that opens to a big patio.

*UPSTAIRS has 2 bedrooms, one full bath, an OPEN area that can be an additional (one room) or office and a BIG LOFT that can be an additional (one room)

**Unit TWO, is an upstairs unit w/ 2 bedrooms, one FULL bath, SPACIOUS entrance to living area & kitchen & 1 detached car garage.

Per documents, it’s 2 units ( the 3rd is the interior split in the back house)

NEW tank-less water heater.

** OVERSIZED LOT for additional parking (can fit 9 extra cars)

CENTRALLY located, close to downtown, transportation, schools, shopping & park. MAJOR freeways 22,5,57. DO NOT go direct, do not disturb tenants. Offers subject to interior inspection. GREAT INVESTMENT. MOTIVATED SELLERS. Over $27,000 in design & city fees paid & included in the purchase price. The permit will be TRANSFERRED to the buyer AS-IS. ** ALL Tenants are on month to month lease and paying Excellent rent - MARKET Value. Must see in person to see the flow and floor plan. PROPERTY VIDEO available.

Investment highlights

You can reach CAP rate 8%

You can INCREASE your income substantially approx.$40,000 annually

ADD an ADU & build on an addition to FRONT house

ALL Permits OBTAINED

Over $27,000 in design & city fees paid & included in the purchase price.

ALL Tenants are on month to month lease and paying Excellent rent - MARKET Value.

The permit will be TRANSFERRED to the buyer AS-IS.

Listing Contacts

CB
CA CA 01887430
TNG Real Estate
Listed by TNG Real Estate

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$86,279.00
$7,189.92/mo

Valuation Metrics

0
DSCR
5.08%
Cap Rate
5.08%
ROI

Map

Zoning

Intelligence Badge
R2 ResidentialTwo FamilyTwo Family Residence
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 19 uses
View all 19 uses
Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Carlos Barron
License
CA 01887430
Brokerage
TNG Real Estate
Brokerage Phone
714-222-7100
Title
Real Estate Broker
Brokerage Address
15935 Whittier Boulevard
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591