$1,900,000
-$100,000352 354 Eucalyptus, Avalon CA 90704
Multi-Family (2 Units)
Property type
138 days
On market
$1,056
Price per sqft
0 cars
Garage
1920
Year built
2,077 sqft
Lot size
Open Houses
Overview
Two houses on oversized lot - a 3 bedroom 2 bath with a seasonal rental CUP and a 1 bedroom 1 bath with a full-time tenant on a lease. No cars permitted on the street. Four brick steps up to front door but you can take the breezeway to the back door and there's only 1 step up. Whole 3/2 house plus 1/1 rewired with new main panels (separate) most of both houses are replumbed....
Listing provided by: Martie Etheridge DRE #00645855, Martie Etheridge, Broker, Maggie Ureno DRE #01319367 714-962-4443, Martie Etheridge, Broker
Listing updated: Jun 12, 2026 at 05:08pm.
Last checked: Jun 12, 2026 at 05:30pm
Source: CRMLS #OC26004327
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $12,000 | $12,000 | $65,750 | Furnished |
| 1 | 1 | 1 | — | $12,000 | $12,000 | $24,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
79.2x
List Price / Annual Gross Rent
Cap Rate
1.26%
NOI / List Price
Gross Scheduled Income: $24,000
Operating Expense: $34,071
Net Operating Income: $24,000
Annual Operating Expenses
Insurance: $2,400
Trash: $0
Water / Sewer: $3,600
Interior
Appliances: Dryer, Washer
Laundry: Washer Hookup, Gas Dryer Hookup, Inside, Laundry Room, Dryer Included, Washer Included
Entry Location: Up Brick Steps To Front Door
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Walkstreet, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Overhead Utilities
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7480034028
Additional Parcels: No
Tax Lot: 27
Tax Block: 20
Community
Senior Community: No
Community Features: Biking, Fishing, Hiking, Park, Sidewalks, Water Sports
Nearby Schools
Nearby schools around the 352 354 Eucalyptus, Avalon, CA 90704. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,520,000
Total Interest
$1,938,676
Total Payment
$3,458,676
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,737
per month
Property History for 352 354 Eucalyptus
Avalon Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90704.
Similar Homes
Listings with similar prices to 352 354 Eucalyptus