Listed by: Jessica Zhang, Universal Elite Inc.
$2,360,000
●
House -
Off Market
118 Smallwheel
Irvine, CA 92618
4 Beds
4 Baths,
1
Half Bath
2,849 Ft²
$11,922
Est. Monthly
$235
HOA / Fees
3.01%
Cap Rate
About This Property
This beautiful single-family home in Beacon Park offers a spacious,
upgraded layout perfect for modern living. With 4 bedrooms and 3.5
bathrooms, the open floorplan features a flex space on the first
floor, ideal for a home office. The kitchen is a chef's dream,
boasting numerous upgrades, including a built-in refrigerator,
stainless steel appliances, a 5-burner stove with range hood, and
quartz countertops. It opens seamlessly to the living and dining
areas, with a cozy fireplace in the living room and a sliding door
leading to a large, private backyard. Upstairs, you'll find all 4
bedrooms. The primary suite is spacious with a beautifully
appointed master bathroom, while another bedroom enjoys its own
en-suite. Two additional bedrooms share a bathroom, offering a
practical and convenient layout. Situated on a corner lot, this
home is in close proximity to parks, top-rated schools, and
community amenities like a swimming pool, sports courts, and
walking trails.
Unit Size
2,849 Ft²
Days on Market
129 days
Land Size
0.11 acres
Price per sqft
$835
Property Type
House
Property Taxes
-
HOA Dues
$235
Year Built
2015
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 years ago (CRMLS #OC24228941)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 17, 2025 | Sold | ||
| Sold | |||
| Jan 8, 2025 | In contract | - | |
| In contract | |||
| Nov 4, 2024 | Listed by Universal Elite Inc. | $2,380,000 | |
| Listed by Universal Elite Inc. | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Orange County Great Park
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Jessica Zhang, Universal Elite Inc.
Last Updated: 2 years ago
Data Source: CRMLS, MLS# OC24228941
Last Updated: 2 years ago
Data Source: CRMLS, MLS# OC24228941
The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017