https://dvvjkgh94f2v6.cloudfront.net/735d922b/741488546/83dcefb7.jpeg

Back to Search

25825 Las Vegas Ave

Dana Point, CA, 92624

For Sale $3,700,000

$3,700,000

☆☆☆☆☆★★★★★
Five Stars
(0)

Units
Unknown Sq Ft
6,534 Sq Ft
Unknown Cap Rate

Description

Welcome to your chance to invest in a premier property strategically situated in the heart of Capistrano

Beach/Dana Point, just off Pacific Coast Highway at the Doheny Road Exit. This remarkable investment opportunity

boasts a Triple-Net (NNN) long-term lease with a National Credit Tenant, making it a secure and reliable

investment choice. Prime Location: Conveniently located directly off the freeway exit when entering Dana Point

from Interstate 5, ensuring maximum visibility and accessibility. National Credit Tenant: Secured lease with a

reputable tenant offering electric car chargers for the public, with thousands of charging stations nationwide.

Tenant Improvements: State-of-the-art charging stations and equipment for electric vehicles are scheduled to be

installed on-site, enhancing the property's appeal and functionality. Long-Term Income Potential: Benefit from a

stable and predictable income stream with this long-term lease, providing an impressive Net Operating Income

(NOI) and a favorable capitalization rate (cap rate). Beachside Advantage: Perfectly positioned across from the

iconic Doheny State Beach, this property enjoys the charm of a legacy neighborhood, making it a coveted asset in

an incredible beach community. Investment Appeal: With the rising demand for electric vehicle charging stations

and the property's strategic location, this investment promises not only long-term income but also significant

appreciation potential.

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$3,700,000
Property Type	Industrial
Usable Sqft	Unknown
Number of Stories	0 stories
Parking Spots	0 spots
Year Built	1945
Last Sold	Unknown
Sold Price	Unknown

APN #	66834126
MLS #	OC24091984
Property ID	320042851
Lot Sqft	6,534
Zoning	Unknown
Days on Market	325
Original List Price	$3,700,000
Date Updated	September 30, 2024
Date Created	May 06, 2024

Financials

Financials not available online. Please inquire with your agent for more details.

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$26,038
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$26,038 /mo
Loan amount	$3,700,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$26,038
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $5,613,475 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$25,871	$2,746	$23,125	$3,697,254
2	$25,871	$2,763	$23,108	$3,694,491
3	$25,871	$2,780	$23,091	$3,691,710
4	$25,871	$2,798	$23,073	$3,688,913
5	$25,871	$2,815	$23,056	$3,686,097
6	$25,871	$2,833	$23,038	$3,683,264
7	$25,871	$2,851	$23,020	$3,680,414
8	$25,871	$2,868	$23,003	$3,677,545
9	$25,871	$2,886	$22,985	$3,674,659
10	$25,871	$2,904	$22,967	$3,671,755
11	$25,871	$2,923	$22,948	$3,668,832
12	$25,871	$2,941	$22,930	$3,665,891
13	$25,871	$2,959	$22,912	$3,662,932
14	$25,871	$2,978	$22,893	$3,659,955
15	$25,871	$2,996	$22,875	$3,656,958
16	$25,871	$3,015	$22,856	$3,653,943
17	$25,871	$3,034	$22,837	$3,650,909
18	$25,871	$3,053	$22,818	$3,647,857
19	$25,871	$3,072	$22,799	$3,644,785
20	$25,871	$3,091	$22,780	$3,641,694
21	$25,871	$3,110	$22,761	$3,638,583
22	$25,871	$3,130	$22,741	$3,635,453
23	$25,871	$3,149	$22,722	$3,632,304
24	$25,871	$3,169	$22,702	$3,629,135
25	$25,871	$3,189	$22,682	$3,625,946
26	$25,871	$3,209	$22,662	$3,622,737
27	$25,871	$3,229	$22,642	$3,619,508
28	$25,871	$3,249	$22,622	$3,616,259
29	$25,871	$3,269	$22,602	$3,612,990
30	$25,871	$3,290	$22,581	$3,609,700
31	$25,871	$3,310	$22,561	$3,606,389
32	$25,871	$3,331	$22,540	$3,603,058
33	$25,871	$3,352	$22,519	$3,599,707
34	$25,871	$3,373	$22,498	$3,596,334
35	$25,871	$3,394	$22,477	$3,592,940
36	$25,871	$3,415	$22,456	$3,589,525
37	$25,871	$3,436	$22,435	$3,586,088
38	$25,871	$3,458	$22,413	$3,582,630
39	$25,871	$3,480	$22,391	$3,579,151
40	$25,871	$3,501	$22,370	$3,575,649
41	$25,871	$3,523	$22,348	$3,572,126
42	$25,871	$3,545	$22,326	$3,568,581
43	$25,871	$3,567	$22,304	$3,565,014
44	$25,871	$3,590	$22,281	$3,561,424
45	$25,871	$3,612	$22,259	$3,557,812
46	$25,871	$3,635	$22,236	$3,554,177
47	$25,871	$3,657	$22,214	$3,550,520
48	$25,871	$3,680	$22,191	$3,546,839
49	$25,871	$3,703	$22,168	$3,543,136
50	$25,871	$3,726	$22,145	$3,539,410
51	$25,871	$3,750	$22,121	$3,535,660
52	$25,871	$3,773	$22,098	$3,531,887
53	$25,871	$3,797	$22,074	$3,528,090
54	$25,871	$3,820	$22,051	$3,524,270
55	$25,871	$3,844	$22,027	$3,520,426
56	$25,871	$3,868	$22,003	$3,516,557
57	$25,871	$3,893	$21,978	$3,512,665
58	$25,871	$3,917	$21,954	$3,508,748
59	$25,871	$3,941	$21,930	$3,504,807
60	$25,871	$3,966	$21,905	$3,500,841
61	$25,871	$3,991	$21,880	$3,496,850
62	$25,871	$4,016	$21,855	$3,492,834
63	$25,871	$4,041	$21,830	$3,488,793
64	$25,871	$4,066	$21,805	$3,484,727
65	$25,871	$4,091	$21,780	$3,480,636
66	$25,871	$4,117	$21,754	$3,476,519
67	$25,871	$4,143	$21,728	$3,472,376
68	$25,871	$4,169	$21,702	$3,468,207
69	$25,871	$4,195	$21,676	$3,464,013
70	$25,871	$4,221	$21,650	$3,459,792
71	$25,871	$4,247	$21,624	$3,455,544
72	$25,871	$4,274	$21,597	$3,451,271
73	$25,871	$4,301	$21,570	$3,446,970
74	$25,871	$4,327	$21,544	$3,442,643
75	$25,871	$4,354	$21,517	$3,438,288
76	$25,871	$4,382	$21,489	$3,433,906
77	$25,871	$4,409	$21,462	$3,429,497
78	$25,871	$4,437	$21,434	$3,425,061
79	$25,871	$4,464	$21,407	$3,420,596
80	$25,871	$4,492	$21,379	$3,416,104
81	$25,871	$4,520	$21,351	$3,411,584
82	$25,871	$4,549	$21,322	$3,407,035
83	$25,871	$4,577	$21,294	$3,402,458
84	$25,871	$4,606	$21,265	$3,397,852
85	$25,871	$4,634	$21,237	$3,393,218
86	$25,871	$4,663	$21,208	$3,388,555
87	$25,871	$4,693	$21,178	$3,383,862
88	$25,871	$4,722	$21,149	$3,379,140
89	$25,871	$4,751	$21,120	$3,374,389
90	$25,871	$4,781	$21,090	$3,369,608
91	$25,871	$4,811	$21,060	$3,364,797
92	$25,871	$4,841	$21,030	$3,359,956
93	$25,871	$4,871	$21,000	$3,355,085
94	$25,871	$4,902	$20,969	$3,350,183
95	$25,871	$4,932	$20,939	$3,345,251
96	$25,871	$4,963	$20,908	$3,340,287
97	$25,871	$4,994	$20,877	$3,335,293
98	$25,871	$5,025	$20,846	$3,330,268
99	$25,871	$5,057	$20,814	$3,325,211
100	$25,871	$5,088	$20,783	$3,320,122
101	$25,871	$5,120	$20,751	$3,315,002
102	$25,871	$5,152	$20,719	$3,309,850
103	$25,871	$5,184	$20,687	$3,304,666
104	$25,871	$5,217	$20,654	$3,299,449
105	$25,871	$5,249	$20,622	$3,294,199
106	$25,871	$5,282	$20,589	$3,288,917
107	$25,871	$5,315	$20,556	$3,283,602
108	$25,871	$5,348	$20,523	$3,278,253
109	$25,871	$5,382	$20,489	$3,272,871
110	$25,871	$5,416	$20,455	$3,267,456
111	$25,871	$5,449	$20,422	$3,262,006
112	$25,871	$5,483	$20,388	$3,256,523
113	$25,871	$5,518	$20,353	$3,251,005
114	$25,871	$5,552	$20,319	$3,245,453
115	$25,871	$5,587	$20,284	$3,239,866
116	$25,871	$5,622	$20,249	$3,234,244
117	$25,871	$5,657	$20,214	$3,228,587
118	$25,871	$5,692	$20,179	$3,222,895
119	$25,871	$5,728	$20,143	$3,217,167
120	$25,871	$5,764	$20,107	$3,211,403
121	$25,871	$5,800	$20,071	$3,205,604
122	$25,871	$5,836	$20,035	$3,199,768
123	$25,871	$5,872	$19,999	$3,193,895
124	$25,871	$5,909	$19,962	$3,187,986
125	$25,871	$5,946	$19,925	$3,182,040
126	$25,871	$5,983	$19,888	$3,176,057
127	$25,871	$6,021	$19,850	$3,170,036
128	$25,871	$6,058	$19,813	$3,163,978
129	$25,871	$6,096	$19,775	$3,157,882
130	$25,871	$6,134	$19,737	$3,151,747
131	$25,871	$6,173	$19,698	$3,145,575
132	$25,871	$6,211	$19,660	$3,139,364
133	$25,871	$6,250	$19,621	$3,133,114
134	$25,871	$6,289	$19,582	$3,126,825
135	$25,871	$6,328	$19,543	$3,120,496
136	$25,871	$6,368	$19,503	$3,114,128
137	$25,871	$6,408	$19,463	$3,107,721
138	$25,871	$6,448	$19,423	$3,101,273
139	$25,871	$6,488	$19,383	$3,094,785
140	$25,871	$6,529	$19,342	$3,088,256
141	$25,871	$6,569	$19,302	$3,081,687
142	$25,871	$6,610	$19,261	$3,075,076
143	$25,871	$6,652	$19,219	$3,068,425
144	$25,871	$6,693	$19,178	$3,061,731
145	$25,871	$6,735	$19,136	$3,054,996
146	$25,871	$6,777	$19,094	$3,048,219
147	$25,871	$6,820	$19,051	$3,041,399
148	$25,871	$6,862	$19,009	$3,034,537
149	$25,871	$6,905	$18,966	$3,027,632
150	$25,871	$6,948	$18,923	$3,020,683
151	$25,871	$6,992	$18,879	$3,013,692
152	$25,871	$7,035	$18,836	$3,006,656
153	$25,871	$7,079	$18,792	$2,999,577
154	$25,871	$7,124	$18,747	$2,992,453
155	$25,871	$7,168	$18,703	$2,985,285
156	$25,871	$7,213	$18,658	$2,978,072
157	$25,871	$7,258	$18,613	$2,970,814
158	$25,871	$7,303	$18,568	$2,963,511
159	$25,871	$7,349	$18,522	$2,956,162
160	$25,871	$7,395	$18,476	$2,948,767
161	$25,871	$7,441	$18,430	$2,941,325
162	$25,871	$7,488	$18,383	$2,933,838
163	$25,871	$7,535	$18,336	$2,926,303
164	$25,871	$7,582	$18,289	$2,918,722
165	$25,871	$7,629	$18,242	$2,911,093
166	$25,871	$7,677	$18,194	$2,903,416
167	$25,871	$7,725	$18,146	$2,895,691
168	$25,871	$7,773	$18,098	$2,887,918
169	$25,871	$7,822	$18,049	$2,880,097
170	$25,871	$7,870	$18,001	$2,872,226
171	$25,871	$7,920	$17,951	$2,864,307
172	$25,871	$7,969	$17,902	$2,856,338
173	$25,871	$8,019	$17,852	$2,848,319
174	$25,871	$8,069	$17,802	$2,840,250
175	$25,871	$8,119	$17,752	$2,832,130
176	$25,871	$8,170	$17,701	$2,823,960
177	$25,871	$8,221	$17,650	$2,815,739
178	$25,871	$8,273	$17,598	$2,807,466
179	$25,871	$8,324	$17,547	$2,799,142
180	$25,871	$8,376	$17,495	$2,790,766
181	$25,871	$8,429	$17,442	$2,782,337
182	$25,871	$8,481	$17,390	$2,773,856
183	$25,871	$8,534	$17,337	$2,765,321
184	$25,871	$8,588	$17,283	$2,756,733
185	$25,871	$8,641	$17,230	$2,748,092
186	$25,871	$8,695	$17,176	$2,739,397
187	$25,871	$8,750	$17,121	$2,730,647
188	$25,871	$8,804	$17,067	$2,721,842
189	$25,871	$8,859	$17,012	$2,712,983
190	$25,871	$8,915	$16,956	$2,704,068
191	$25,871	$8,971	$16,900	$2,695,097
192	$25,871	$9,027	$16,844	$2,686,071
193	$25,871	$9,083	$16,788	$2,676,988
194	$25,871	$9,140	$16,731	$2,667,848
195	$25,871	$9,197	$16,674	$2,658,651
196	$25,871	$9,254	$16,617	$2,649,396
197	$25,871	$9,312	$16,559	$2,640,084
198	$25,871	$9,370	$16,501	$2,630,714
199	$25,871	$9,429	$16,442	$2,621,285
200	$25,871	$9,488	$16,383	$2,611,797
201	$25,871	$9,547	$16,324	$2,602,249
202	$25,871	$9,607	$16,264	$2,592,642
203	$25,871	$9,667	$16,204	$2,582,976
204	$25,871	$9,727	$16,144	$2,573,248
205	$25,871	$9,788	$16,083	$2,563,460
206	$25,871	$9,849	$16,022	$2,553,611
207	$25,871	$9,911	$15,960	$2,543,700
208	$25,871	$9,973	$15,898	$2,533,727
209	$25,871	$10,035	$15,836	$2,523,692
210	$25,871	$10,098	$15,773	$2,513,594
211	$25,871	$10,161	$15,710	$2,503,433
212	$25,871	$10,225	$15,646	$2,493,208
213	$25,871	$10,288	$15,583	$2,482,920
214	$25,871	$10,353	$15,518	$2,472,567
215	$25,871	$10,417	$15,454	$2,462,149
216	$25,871	$10,483	$15,388	$2,451,667
217	$25,871	$10,548	$15,323	$2,441,119
218	$25,871	$10,614	$15,257	$2,430,505
219	$25,871	$10,680	$15,191	$2,419,824
220	$25,871	$10,747	$15,124	$2,409,077
221	$25,871	$10,814	$15,057	$2,398,263
222	$25,871	$10,882	$14,989	$2,387,381
223	$25,871	$10,950	$14,921	$2,376,431
224	$25,871	$11,018	$14,853	$2,365,413
225	$25,871	$11,087	$14,784	$2,354,326
226	$25,871	$11,156	$14,715	$2,343,169
227	$25,871	$11,226	$14,645	$2,331,943
228	$25,871	$11,296	$14,575	$2,320,647
229	$25,871	$11,367	$14,504	$2,309,280
230	$25,871	$11,438	$14,433	$2,297,842
231	$25,871	$11,509	$14,362	$2,286,332
232	$25,871	$11,581	$14,290	$2,274,751
233	$25,871	$11,654	$14,217	$2,263,097
234	$25,871	$11,727	$14,144	$2,251,370
235	$25,871	$11,800	$14,071	$2,239,570
236	$25,871	$11,874	$13,997	$2,227,697
237	$25,871	$11,948	$13,923	$2,215,749
238	$25,871	$12,023	$13,848	$2,203,726
239	$25,871	$12,098	$13,773	$2,191,629
240	$25,871	$12,173	$13,698	$2,179,455
241	$25,871	$12,249	$13,622	$2,167,206
242	$25,871	$12,326	$13,545	$2,154,880
243	$25,871	$12,403	$13,468	$2,142,477
244	$25,871	$12,481	$13,390	$2,129,996
245	$25,871	$12,559	$13,312	$2,117,438
246	$25,871	$12,637	$13,234	$2,104,801
247	$25,871	$12,716	$13,155	$2,092,085
248	$25,871	$12,795	$13,076	$2,079,289
249	$25,871	$12,875	$12,996	$2,066,414
250	$25,871	$12,956	$12,915	$2,053,458
251	$25,871	$13,037	$12,834	$2,040,421
252	$25,871	$13,118	$12,753	$2,027,303
253	$25,871	$13,200	$12,671	$2,014,102
254	$25,871	$13,283	$12,588	$2,000,820
255	$25,871	$13,366	$12,505	$1,987,454
256	$25,871	$13,449	$12,422	$1,974,004
257	$25,871	$13,533	$12,338	$1,960,471
258	$25,871	$13,618	$12,253	$1,946,853
259	$25,871	$13,703	$12,168	$1,933,150
260	$25,871	$13,789	$12,082	$1,919,361
261	$25,871	$13,875	$11,996	$1,905,486
262	$25,871	$13,962	$11,909	$1,891,524
263	$25,871	$14,049	$11,822	$1,877,475
264	$25,871	$14,137	$11,734	$1,863,338
265	$25,871	$14,225	$11,646	$1,849,113
266	$25,871	$14,314	$11,557	$1,834,799
267	$25,871	$14,404	$11,467	$1,820,396
268	$25,871	$14,494	$11,377	$1,805,902
269	$25,871	$14,584	$11,287	$1,791,318
270	$25,871	$14,675	$11,196	$1,776,643
271	$25,871	$14,767	$11,104	$1,761,876
272	$25,871	$14,859	$11,012	$1,747,017
273	$25,871	$14,952	$10,919	$1,732,064
274	$25,871	$15,046	$10,825	$1,717,019
275	$25,871	$15,140	$10,731	$1,701,879
276	$25,871	$15,234	$10,637	$1,686,645
277	$25,871	$15,329	$10,542	$1,671,315
278	$25,871	$15,425	$10,446	$1,655,890
279	$25,871	$15,522	$10,349	$1,640,368
280	$25,871	$15,619	$10,252	$1,624,750
281	$25,871	$15,716	$10,155	$1,609,033
282	$25,871	$15,815	$10,056	$1,593,219
283	$25,871	$15,913	$9,958	$1,577,306
284	$25,871	$16,013	$9,858	$1,561,293
285	$25,871	$16,113	$9,758	$1,545,180
286	$25,871	$16,214	$9,657	$1,528,966
287	$25,871	$16,315	$9,556	$1,512,651
288	$25,871	$16,417	$9,454	$1,496,234
289	$25,871	$16,520	$9,351	$1,479,715
290	$25,871	$16,623	$9,248	$1,463,092
291	$25,871	$16,727	$9,144	$1,446,365
292	$25,871	$16,831	$9,040	$1,429,534
293	$25,871	$16,936	$8,935	$1,412,598
294	$25,871	$17,042	$8,829	$1,395,555
295	$25,871	$17,149	$8,722	$1,378,407
296	$25,871	$17,256	$8,615	$1,361,151
297	$25,871	$17,364	$8,507	$1,343,787
298	$25,871	$17,472	$8,399	$1,326,314
299	$25,871	$17,582	$8,289	$1,308,733
300	$25,871	$17,691	$8,180	$1,291,042
301	$25,871	$17,802	$8,069	$1,273,240
302	$25,871	$17,913	$7,958	$1,255,326
303	$25,871	$18,025	$7,846	$1,237,301
304	$25,871	$18,138	$7,733	$1,219,163
305	$25,871	$18,251	$7,620	$1,200,912
306	$25,871	$18,365	$7,506	$1,182,547
307	$25,871	$18,480	$7,391	$1,164,067
308	$25,871	$18,596	$7,275	$1,145,471
309	$25,871	$18,712	$7,159	$1,126,759
310	$25,871	$18,829	$7,042	$1,107,930
311	$25,871	$18,946	$6,925	$1,088,984
312	$25,871	$19,065	$6,806	$1,069,919
313	$25,871	$19,184	$6,687	$1,050,735
314	$25,871	$19,304	$6,567	$1,031,431
315	$25,871	$19,425	$6,446	$1,012,007
316	$25,871	$19,546	$6,325	$992,461
317	$25,871	$19,668	$6,203	$972,793
318	$25,871	$19,791	$6,080	$953,002
319	$25,871	$19,915	$5,956	$933,087
320	$25,871	$20,039	$5,832	$913,048
321	$25,871	$20,164	$5,707	$892,883
322	$25,871	$20,290	$5,581	$872,593
323	$25,871	$20,417	$5,454	$852,175
324	$25,871	$20,545	$5,326	$831,630
325	$25,871	$20,673	$5,198	$810,957
326	$25,871	$20,803	$5,068	$790,155
327	$25,871	$20,933	$4,938	$769,222
328	$25,871	$21,063	$4,808	$748,159
329	$25,871	$21,195	$4,676	$726,964
330	$25,871	$21,327	$4,544	$705,636
331	$25,871	$21,461	$4,410	$684,175
332	$25,871	$21,595	$4,276	$662,581
333	$25,871	$21,730	$4,141	$640,851
334	$25,871	$21,866	$4,005	$618,985
335	$25,871	$22,002	$3,869	$596,983
336	$25,871	$22,140	$3,731	$574,843
337	$25,871	$22,278	$3,593	$552,565
338	$25,871	$22,417	$3,454	$530,147
339	$25,871	$22,558	$3,313	$507,590
340	$25,871	$22,699	$3,172	$484,891
341	$25,871	$22,840	$3,031	$462,051
342	$25,871	$22,983	$2,888	$439,067
343	$25,871	$23,127	$2,744	$415,941
344	$25,871	$23,271	$2,600	$392,669
345	$25,871	$23,417	$2,454	$369,252
346	$25,871	$23,563	$2,308	$345,689
347	$25,871	$23,710	$2,161	$321,979
348	$25,871	$23,859	$2,012	$298,120
349	$25,871	$24,008	$1,863	$274,112
350	$25,871	$24,158	$1,713	$249,955
351	$25,871	$24,309	$1,562	$225,646
352	$25,871	$24,461	$1,410	$201,185
353	$25,871	$24,614	$1,257	$176,571
354	$25,871	$24,767	$1,104	$151,804
355	$25,871	$24,922	$949	$126,882
356	$25,871	$25,078	$793	$101,804
357	$25,871	$25,235	$636	$76,569
358	$25,871	$25,392	$479	$51,177
359	$25,871	$25,551	$320	$25,626
360	$25,871	$25,711	$160	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Matthew Hustad an agent of . Lic #01392829

© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of September 30, 2024 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.