$16,750,000

Estimated payment $105,555/month

Total Views 147
3 Beds
3 Baths
50,850 Sq Ft
$329 Price per Sq Ft

Highlights

  • 0.69 Acre Lot
  • Laundry Room
  • Central Heating and Cooling System
  • No HOA

About This Home

Vista Royale Apartments is a 55-unit multifamily community located in the highly desirable Floral Park District of Santa Ana, CA—one of Orange County’s most established and densely populated rental markets. Positioned directly across from Willard Elementary School and less than one mile north of Downtown Santa Ana, the property offers a rare combination of infill location, walkable neighborhood amenities, and strong regional connectivity.

Built in 1986, this elevator-served, garden-style community features spacious floor plans, including a distinctive mix of seven (7) one-bedroom / one-bath units (±750 SF) and forty-eight (48) one-bedroom / two-bath with den units (±950 SF). Designed for long-term tenancy, each apartment includes dual balconies or patios, central heating and air, individual water heaters, and separate gas and electric metering. Many units have been upgraded with granite kitchen and bathroom countertops, gas range and hood, tile flooring in kitchens and baths, and ceiling fans throughout. The property also benefits from a fully implemented RUBS program for water, sewer, and trash, enhancing operational efficiency and net income.

Community amenities include 96 secured parking spaces on the ground floor, laundry rooms on each level, and open-air common areas that promote resident comfort and retention. The property is 100% occupied and operates under the City of Santa Ana’s Rent Stabilization Ordinance (RSO).

Vista Royale Apartments is being offered for sale for the first time in over 20 years, representing a rare opportunity to acquire a well-maintained, institutionally managed asset in a supply-constrained market. Despite regulatory parameters, the property is well-positioned for continued income growth through seasoned ancillary revenue streams (RUBS, parking), strategic renovations, and active management.

The offering provides investors with the opportunity to acquire meaningful scale in one of Orange County’s most durable rental markets—supported by stable in-place cash flow, long-term ownership stability, and a clear path to value creation.

This property can be purchase along with 502 East 6th Street Santa Ana CA 92701, a 45 plus 2-unit prime apartment complex.

Listing Agent

Mike Marcu

Mike Marcu, Broker Brokerage Phone: 949 688 1224 License #00919594 Listed on: 10/10/2025

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1987

Lot Details

  • 0.69 Acre Lot
  • Two or More Common Walls
  • Sprinkler System

Parking

  • 10 Open Parking Spaces
  • 86 Car Garage
  • Parking Available
  • Assigned Parking

Home Design

  • Apartment
  • Entry on the 1st floor

Interior Spaces

  • 50,850 Sq Ft Home
  • 4-Story Property

Bedrooms and Bathrooms

  • 3 Bedrooms
  • 3 Bathrooms

Laundry

  • Laundry Room
  • Leased Washer and Dryer

Utilities

  • Central Heating and Cooling System
  • Heating System Uses Natural Gas
  • Natural Gas Connected
  • Sewer Paid

Additional Features

  • Exterior Lighting
  • Suburban Location

Listing and Financial Details

  • Tax Lot 20
  • Tax Tract Number 310
  • Assessor Parcel Number 39852108
  • $14,407 per year additional tax assessments
  • Seller Considering Concessions

Community Details

Overview

  • No Home Owners Association
  • 2 Buildings
  • 55 Units

Amenities

  • Laundry Facilities

Building Details

  • Rent Control
  • 56 Separate Electric Meters
  • 56 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $5,000
  • Fuel Expense $5,000
  • Gardener Expense $10,952
  • Insurance Expense $44,000
  • Maintenance Expense $48,125
  • Other Expense $24,322
  • Professional Management Expense $124,552
  • Trash Expense $20,000
  • Water Sewer Expense $51,760
  • New Taxes Expense $200,810
  • Operating Expense $534,521
  • Gross Income $170,931
  • Net Operating Income $996,968

Property Details

Home Type

Multi-Family

Year Built

Built in 1987

Lot Details

0

Parking

86

Listing Details

  • CapRate: 5.95
  • Professional Management Expense: 124552.00
  • Property Attached: Yes
  • Subdivision Name Other: Floral Park
  • Water Sewer Expenses: 51760.00
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 10952.00
  • Parcel Number: 39852108
  • Year Built: 1987
  • AgentOnly_SellerConsiderConcessionYN: Yes
  • Special Features: None

Interior Features

  • Fireplace: No
  • Stories: 4
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Price Per Square Foot: 329.40

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 86.00
  • Parking: Yes
  • Parking Features: Assigned
  • Total Parking Spaces: 96.00
  • Uncovered Spaces: 10.00

Utilities

  • Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Electric: Standard
  • Heating Type: Central, Natural Gas
  • Laundry Features: Common Area
  • Sewer: Sewer Paid
  • Trash Expense: 20000.00
  • Water Source: Public
  • Cooling: Central Air, Electric
  • Cooling: Yes

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Curbs, Sidewalks, Storm Drains, Street Lights, Suburban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 20000-39999 Sqft, Sprinkler System
  • Lot Size Sq Ft: 30056.40
  • Lot Size Acres: 0.6900
  • Latitude Manual: 33.75666100

Rental Info

  • Garage Rental Rate: 100.00
  • Tenant Pays: All Utilities, Electricity, Gas, Other, Parking Fee

Multi Family

  • Electric Expense: 5000.00
  • Fuel Expense: 5000.00
  • Garage Income: 85874.00
  • Gross Income: 170931.00
  • Gross Multiplier: 12.06
  • Gross Operating Income: 1531489.00
  • Gross Scheduled Income: 1559255.00
  • Insurance Expense: 44000.00
  • Laundry Equipment Own Lease: Lease
  • Laundry Income: 14400.00
  • Lot Size Area: 0.6900 Acres
  • Maintenance Expense: 48125.00
  • Net Operating Income: 996968.00
  • Number Of Rented Garages: 71
  • Number Of Separate Electric Meters: 56
  • Number Of Separate Gas Meters: 56
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 55
  • Operating Expense: 534521.00
  • Other Expense: 24322.00
  • Other Expense Description: Misc.
  • Other Income1: 52021.00
  • Other Income2: 18636.00
  • Other Income Description: RUBS & Misc.
  • Rent Control: Yes
  • Total Expenses: 534521.00

Tax Info

  • New Taxes Expense: 200810.00
  • Tax Lot: 20
  • Tax Tract Number: 310
  • TaxOtherAnnualAssessmentAmount: 14407.00

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
10/10/2025 10/10/25 For Sale $16,750,000 -- $329 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC25236618

California Regional Multiple Listing Service (CRMLS)

APN: 398-521-08