$2,899,900
13131 Magnolia, Garden Grove CA 92844
Multi-Family (6 Units)
Property type
15 days
On market
$439
Price per sqft
0 cars
Garage
1964
Year built
10,454 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: Hung Hoang DRE #01198103 714-537-1111, New Empire Realty
Listing updated: Jun 1, 2026 at 09:40pm.
Last checked: Jun 13, 2026 at 10:01pm
Source: CRMLS #PW26118789
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,500 | $2,500 | $3,000 | Unfurnished |
| 1 | 3 | 2 | — | $2,450 | $2,450 | $3,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,350 | $2,350 | $2,500 | Unfurnished |
| 2 | 2 | 2 | — | $2,100 | $4,200 | $5,000 | Unfurnished |
| 1 | 2 | 2 | — | $2,000 | $2,000 | $2,500 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: No
Units Leased: 6
Total Actual Rent: $162,000
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
4.03%
NOI / List Price
Gross Scheduled Income: $162,000
Operating Expense: $48,000
Net Operating Income: $117,000
Annual Operating Expenses
Electric: $1,000
Gardener: $1,500
Fuel: $1,000
Insurance: $5,000
New Taxes: $30,000
Professional Management: $0
Trash: $4,000
Water / Sewer: $3,000
Interior
Cooling: None
Heating: Wall Furnace
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Street Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 3
Carport Spaces: 6
Parking Total: 9
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 09736503
Additional Parcels: No
Tax Lot: 1
Subdivision: other
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks