Log In/Sign up
Your email has been sent.
317 S Flower St 20 Unit Apartment Building £3,718,861 (£185,943/Unit) 6.87% Net Initial Yield Santa Ana, CA 92703



INVESTMENT HIGHLIGHTS
- 100% OCCUPIED / GATED / PRIDE OF OWNERSHIP TURNKEY PROPERTY!
- New Exterior Paint, Windows, Staircase & Decking, Security Camera System, Exterior Lighting, Landscaping, Etc.
- Each Unit has a Patio / Balcony
- Individually Metered for Gas & Electric / Covered Secured Parking Garage and Open Parking
- COMPLETELY Renovated Interiors with New Flooring, Stainless Steel Appliances, Fixtures, Sliders, and NEW Kitchens and Bathrooms
- Each unit has there own individual water heater which helps keep water expense low
EXECUTIVE SUMMARY
6.9% CAP RATE ON ACTUAL RENTS IN PLACE RENTS & NOT A PRO FORMA CAP RATE
Alliance Investment Real Estate Group is pleased to present Flower Street Apartments comprised of a 20 unit gated apartment complex located in the heart of Santa Ana. All of the units have been COMPLETELY renovated with approximately $500,000 spent over the last 5 years in both the interiors and exterior. The property is individually metered for both gas & electric and has there own water heater. Each unit has a large patio/balcony for the tenants to enjoy. The renovated units include new kitchens with quartz countertops, stainless steel appliances, new bathrooms/showers with new vanities, tile shower walls, high-efficiency toilets, LED recessed lighting and new windows. The exterior renovations include paint, new staircases and decking, security camera system, exterior lighting and new landscaping. The building is also equipped with a fire sprinkler system throughout. There is also a laundry room with owned equipment that generates additional monthly cashflow. Although existing rents are strong, there is still rental upside with the opportunity for a new investor to raise rents for even better cash flow. This is a great investment opportunity for the passive investor who wants a turnkey, pride of ownership property with great cash flow! All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.
Agents/Broker of Record takes no responsibility for the accuracy of this information. All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.
Please call listing office for more information.
Alliance Investment Real Estate Group is pleased to present Flower Street Apartments comprised of a 20 unit gated apartment complex located in the heart of Santa Ana. All of the units have been COMPLETELY renovated with approximately $500,000 spent over the last 5 years in both the interiors and exterior. The property is individually metered for both gas & electric and has there own water heater. Each unit has a large patio/balcony for the tenants to enjoy. The renovated units include new kitchens with quartz countertops, stainless steel appliances, new bathrooms/showers with new vanities, tile shower walls, high-efficiency toilets, LED recessed lighting and new windows. The exterior renovations include paint, new staircases and decking, security camera system, exterior lighting and new landscaping. The building is also equipped with a fire sprinkler system throughout. There is also a laundry room with owned equipment that generates additional monthly cashflow. Although existing rents are strong, there is still rental upside with the opportunity for a new investor to raise rents for even better cash flow. This is a great investment opportunity for the passive investor who wants a turnkey, pride of ownership property with great cash flow! All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.
Agents/Broker of Record takes no responsibility for the accuracy of this information. All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence.
Please call listing office for more information.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER sq ft |
|---|---|---|
| Gross Rental Income |
£326,040
|
£31.50
|
| Other Income |
£13,084
|
£1.26
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
£339,124
|
£32.77
|
| Taxes |
-
|
-
|
| Operating Expenses |
£83,626
|
£8.08
|
| Total Expenses |
£83,626
|
£8.08
|
| Net Operating Income |
£255,498
|
£24.69
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | £326,040 |
| Annual Per sq ft | £31.50 |
| Other Income | |
|---|---|
| Annual | £13,084 |
| Annual Per sq ft | £1.26 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Effective Gross Income | |
|---|---|
| Annual | £339,124 |
| Annual Per sq ft | £32.77 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Operating Expenses | |
|---|---|
| Annual | £83,626 |
| Annual Per sq ft | £8.08 |
| Total Expenses | |
|---|---|
| Annual | £83,626 |
| Annual Per sq ft | £8.08 |
| Net Operating Income | |
|---|---|
| Annual | £255,498 |
| Annual Per sq ft | £24.69 |
PROPERTY FACTS
| Price | £3,718,861 | Apartment Style | Low-Rise |
| Price Per Unit | £185,943 | Costar Property Class | C |
| Sale Type | Investment | Total Plot Size | 0.28 ac |
| Yield | 6.87% | Property Size | 10,350 sq ft |
| Gross Rent Multiplier | 10.97 | Average Occupancy | 100% |
| No. Units | 20 | No. Floors | 2 |
| Property Type | Build-to-Rent | Year Built/Renovated | 1985/2022 |
| Property Subtype | Apartment | Parking Allocation | 1/1,000 sq ft |
| Use Class | SD40 | ||
| Price | £3,718,861 |
| Price Per Unit | £185,943 |
| Sale Type | Investment |
| Yield | 6.87% |
| Gross Rent Multiplier | 10.97 |
| No. Units | 20 |
| Property Type | Build-to-Rent |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Costar Property Class | C |
| Total Plot Size | 0.28 ac |
| Property Size | 10,350 sq ft |
| Average Occupancy | 100% |
| No. Floors | 2 |
| Year Built/Renovated | 1985/2022 |
| Parking Allocation | 1/1,000 sq ft |
| Use Class | SD40 |
AMENITIES
UNIT AMENITIES
- Balcony
- Heating
- Refrigerator
- Stainless Steel Appliances
- Quartz Countertops
SITE AMENITIES
- 24 Hour Access
- Fenced Lot
- Laundry Facilities
- Tenant Controlled HVAC
- Walk-Up
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT PCM | sq ft |
|---|---|---|---|
| Studios | 16 | £1,290 | 500 |
| 1+1 | 4 | £1,484 | 750 |
1 1
Walk Score®
Easily Walkable (79)
PROPERTY TAXES
| Parcel Number | 008-203-27 | Total Assessment | £2,890,481 |
| Land Assessment | £1,991,040 | Annual Taxes | £0 (£0.00/sq ft) |
| Improvements Assessment | £899,441 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
008-203-27
Land Assessment
£1,991,040
Improvements Assessment
£899,441
Total Assessment
£2,890,481
Annual Taxes
£0 (£0.00/sq ft)
Tax Year
2025
1 of 14
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
317 S Flower St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
