$1,638,000
●
Condo -
Off Market
40 Roycroft
Irvine, CA 92620
3 Beds
3 Baths
1,656 Ft²
$8,596
Est. Monthly
$553
HOA / Fees
2.94%
Cap Rate
Unit Size
1,656 Ft²
Days on Market
33 days
Land Size
-
Price per sqft
$989
Property Type
Condo
Property Taxes
-
HOA Dues
$553
Year Built
2011
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 #OC25129820)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jul 15, 2025 | Sold | ||
| Sold | |||
| Jun 18, 2025 | In contract | - | |
| In contract | |||
| Jun 10, 2025 | Listed by Re/Max Premier Realty | $1,638,000 | |
| Listed by Re/Max Premier Realty | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Attached Garage
Garage Spaces: 2
Interior Details
Full Bathrooms: 3
Interior Features: Breakfast Bar, Ceiling Fan(s), Granite Counters, High Ceilings, Open Floorplan, Pantry, Recessed Lighting, Entrance Foyer, Walk-In Closet(s), BreakfastArea, SeparateFormalDiningRoom, AllBedroomsDown, BedroomOnMainLevel, MainLevelPrimary, PrimarySuite, UtilityRoom
Appliances: Built-In Range, Dishwasher, Electric Oven, Gas Cooktop, Disposal, Microwave, Refrigerator, Range Hood, Water Softener, Water Heater, Dryer, Washer
Flooring Type: See Remarks, Stone, Tile, Wood
Laundry Features: Washer Hookup, Gas Dryer Hookup, Laundry Room
Has Fireplace
Fireplace Features: Gas, Outside
Exterior Details
Has Property Attached
Square Footage: 1656
Year Built Source: Builder
Year Built: 2011
Levels: One
Window Features: Double Pane Windows, CustomCoverings
Patio and Porch Features: Patio, Concrete, Open
Pool Features: Community, Heated, Indoor, In Ground, Lap, Association
Tax Lot: 11
Water Source: Public
Utilities Details
Cooling Type: Central Air
Heating Type: Central, Forced Air, Fireplace(s)
Sewer : Public Sewer, SewerAssessments
Location Details
HOA/Condo/Coop Amenities: Clubhouse, Sport Court, Jogging Path, Barbecue, Picnic Area, Playground, Pool, Spa/Hot Tub, Tennis Court(s), Trail(s), OutdoorCookingArea, Pickleball
HOA Fee: $210
HOA Fee Frequency: Monthly
Condo/Coop Fee: $343
Condo/Coop Fee Frequency: Monthly
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
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/10/2025
| |
3 Bed
|
3 Bath
|
1656 ft²
|
$1,638,000
3 Bed
3 Bath
1656 ft²
|
$1,638,000
07/15/2025
|
Mary Jafarkhani
Re/Max Premier Realty
|
Building Info
About Woodbury
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Mary Jafarkhani, Re/Max Premier Realty
Last Updated: 2 years ago
Data Source: CRMLS, MLS# OC25129820
Last Updated: 2 years ago
Data Source: CRMLS, MLS# OC25129820
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