14001 Newport #F, Tustin, CA 92780 | For Sale

Back to Search    
  • 14001 Newport

14001 Newport #F

Tustin, CA, 92780

For Sale $90,000

$90,000
  • ☆☆☆☆☆★★★★★
    Five Stars
  • (0)
  • Units
  • Unknown Sq Ft
  • Unknown Sq Ft
  • Unknown Cap Rate

Description

Vanity Spa is located on a busy street of Newport Ave...right by Tustin Old Town. Owner has been here for many years and the business is doing well. They are only letting go due to wanting to retire. Therefore, it would be a nice opportunity for the new, talented, ambitious, and young minded entrepreneur to make it a great investment. Currently the store has 5 massage rom and one break room...and is running a high profitable net income. Contact agent today to turn this into your new business adventure.

  • 14001 Newport
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

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $90,000
Property Type Business
Usable Sqft Unknown
Number of Stories 0 stories
Parking Spots 0 spots
Year Built 0
Last Sold Unknown
Sold Price Unknown
APN # 40164111
MLS # PW24179287
Property ID 320806678
Lot Sqft Unknown
Zoning Unknown
Days on Market 199
Original List Price $90,000
Date Updated November 01, 2024
Date Created August 29, 2024

Financials

Unit # Beds Baths Current Rent Proforma Rent
Unit #1 $4,500 $0

Mortgage Center

$
%
Compare rates
%
Show Advance Options
CanvasJS.com
Your payment
$796
per month
CanvasJS.com
Estimated payment $796 /mo
Loan amount $90,000
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
$796
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $136,835 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $629 $67 $563 $89,934
2 $629 $67 $562 $89,867
3 $629 $67 $562 $89,799
4 $629 $68 $561 $89,732
5 $629 $68 $561 $89,663
6 $629 $69 $560 $89,595
7 $629 $69 $560 $89,526
8 $629 $69 $560 $89,456
9 $629 $70 $559 $89,386
10 $629 $70 $559 $89,316
11 $629 $71 $558 $89,245
12 $629 $71 $558 $89,174
13 $629 $72 $557 $89,102
14 $629 $72 $557 $89,030
15 $629 $73 $556 $88,958
16 $629 $73 $556 $88,885
17 $629 $73 $556 $88,811
18 $629 $74 $555 $88,737
19 $629 $74 $555 $88,663
20 $629 $75 $554 $88,588
21 $629 $75 $554 $88,513
22 $629 $76 $553 $88,437
23 $629 $76 $553 $88,361
24 $629 $77 $552 $88,284
25 $629 $77 $552 $88,207
26 $629 $78 $551 $88,129
27 $629 $78 $551 $88,051
28 $629 $79 $550 $87,972
29 $629 $79 $550 $87,893
30 $629 $80 $549 $87,813
31 $629 $80 $549 $87,733
32 $629 $81 $548 $87,652
33 $629 $81 $548 $87,571
34 $629 $82 $547 $87,490
35 $629 $82 $547 $87,407
36 $629 $83 $546 $87,325
37 $629 $83 $546 $87,241
38 $629 $84 $545 $87,158
39 $629 $84 $545 $87,073
40 $629 $85 $544 $86,989
41 $629 $85 $544 $86,903
42 $629 $86 $543 $86,817
43 $629 $86 $543 $86,731
44 $629 $87 $542 $86,644
45 $629 $87 $542 $86,557
46 $629 $88 $541 $86,469
47 $629 $89 $540 $86,380
48 $629 $89 $540 $86,291
49 $629 $90 $539 $86,201
50 $629 $90 $539 $86,111
51 $629 $91 $538 $86,020
52 $629 $91 $538 $85,929
53 $629 $92 $537 $85,837
54 $629 $93 $536 $85,744
55 $629 $93 $536 $85,651
56 $629 $94 $535 $85,558
57 $629 $94 $535 $85,463
58 $629 $95 $534 $85,368
59 $629 $95 $534 $85,273
60 $629 $96 $533 $85,177
61 $629 $97 $532 $85,080
62 $629 $97 $532 $84,983
63 $629 $98 $531 $84,885
64 $629 $98 $531 $84,787
65 $629 $99 $530 $84,688
66 $629 $100 $529 $84,588
67 $629 $100 $529 $84,488
68 $629 $101 $528 $84,387
69 $629 $102 $527 $84,285
70 $629 $102 $527 $84,183
71 $629 $103 $526 $84,080
72 $629 $104 $526 $83,977
73 $629 $104 $525 $83,872
74 $629 $105 $524 $83,768
75 $629 $105 $524 $83,662
76 $629 $106 $523 $83,556
77 $629 $107 $522 $83,449
78 $629 $107 $522 $83,342
79 $629 $108 $521 $83,234
80 $629 $109 $520 $83,125
81 $629 $109 $520 $83,015
82 $629 $110 $519 $82,905
83 $629 $111 $518 $82,794
84 $629 $112 $517 $82,683
85 $629 $112 $517 $82,571
86 $629 $113 $516 $82,458
87 $629 $114 $515 $82,344
88 $629 $114 $515 $82,230
89 $629 $115 $514 $82,115
90 $629 $116 $513 $81,999
91 $629 $117 $512 $81,882
92 $629 $117 $512 $81,765
93 $629 $118 $511 $81,647
94 $629 $119 $510 $81,529
95 $629 $119 $510 $81,409
96 $629 $120 $509 $81,289
97 $629 $121 $508 $81,168
98 $629 $122 $507 $81,046
99 $629 $122 $507 $80,924
100 $629 $123 $506 $80,801
101 $629 $124 $505 $80,677
102 $629 $125 $504 $80,552
103 $629 $126 $503 $80,426
104 $629 $126 $503 $80,300
105 $629 $127 $502 $80,173
106 $629 $128 $501 $80,045
107 $629 $129 $500 $79,916
108 $629 $130 $499 $79,787
109 $629 $130 $499 $79,656
110 $629 $131 $498 $79,525
111 $629 $132 $497 $79,393
112 $629 $133 $496 $79,260
113 $629 $134 $495 $79,127
114 $629 $134 $495 $78,992
115 $629 $135 $494 $78,857
116 $629 $136 $493 $78,721
117 $629 $137 $492 $78,584
118 $629 $138 $491 $78,446
119 $629 $139 $490 $78,307
120 $629 $140 $489 $78,168
121 $629 $140 $489 $78,027
122 $629 $141 $488 $77,886
123 $629 $142 $487 $77,744
124 $629 $143 $486 $77,601
125 $629 $144 $485 $77,457
126 $629 $145 $484 $77,312
127 $629 $146 $483 $77,166
128 $629 $147 $482 $77,019
129 $629 $148 $481 $76,872
130 $629 $149 $480 $76,723
131 $629 $149 $480 $76,574
132 $629 $150 $479 $76,423
133 $629 $151 $478 $76,272
134 $629 $152 $477 $76,120
135 $629 $153 $476 $75,966
136 $629 $154 $475 $75,812
137 $629 $155 $474 $75,657
138 $629 $156 $473 $75,501
139 $629 $157 $472 $75,344
140 $629 $158 $471 $75,186
141 $629 $159 $470 $75,026
142 $629 $160 $469 $74,866
143 $629 $161 $468 $74,705
144 $629 $162 $467 $74,543
145 $629 $163 $466 $74,380
146 $629 $164 $465 $74,216
147 $629 $165 $464 $74,051
148 $629 $166 $463 $73,885
149 $629 $167 $462 $73,717
150 $629 $168 $461 $73,549
151 $629 $169 $460 $73,380
152 $629 $170 $459 $73,209
153 $629 $171 $458 $73,038
154 $629 $173 $456 $72,865
155 $629 $174 $455 $72,692
156 $629 $175 $454 $72,517
157 $629 $176 $453 $72,341
158 $629 $177 $452 $72,165
159 $629 $178 $451 $71,987
160 $629 $179 $450 $71,808
161 $629 $180 $449 $71,627
162 $629 $181 $448 $71,446
163 $629 $182 $447 $71,264
164 $629 $184 $445 $71,080
165 $629 $185 $444 $70,895
166 $629 $186 $443 $70,709
167 $629 $187 $442 $70,522
168 $629 $188 $441 $70,334
169 $629 $189 $440 $70,145
170 $629 $191 $438 $69,954
171 $629 $192 $437 $69,762
172 $629 $193 $436 $69,569
173 $629 $194 $435 $69,375
174 $629 $195 $434 $69,180
175 $629 $197 $432 $68,983
176 $629 $198 $431 $68,785
177 $629 $199 $430 $68,586
178 $629 $200 $429 $68,386
179 $629 $202 $427 $68,184
180 $629 $203 $426 $67,981
181 $629 $204 $425 $67,777
182 $629 $205 $424 $67,572
183 $629 $207 $422 $67,365
184 $629 $208 $421 $67,157
185 $629 $209 $420 $66,948
186 $629 $211 $418 $66,737
187 $629 $212 $417 $66,525
188 $629 $213 $416 $66,312
189 $629 $215 $414 $66,098
190 $629 $216 $413 $65,882
191 $629 $217 $412 $65,664
192 $629 $219 $410 $65,446
193 $629 $220 $409 $65,226
194 $629 $221 $408 $65,004
195 $629 $223 $406 $64,782
196 $629 $224 $405 $64,558
197 $629 $226 $403 $64,332
198 $629 $227 $402 $64,105
199 $629 $228 $401 $63,877
200 $629 $230 $399 $63,647
201 $629 $231 $398 $63,416
202 $629 $233 $396 $63,183
203 $629 $234 $395 $62,949
204 $629 $236 $393 $62,714
205 $629 $237 $392 $62,477
206 $629 $239 $390 $62,238
207 $629 $240 $389 $61,998
208 $629 $242 $387 $61,757
209 $629 $243 $386 $61,513
210 $629 $245 $384 $61,269
211 $629 $246 $383 $61,023
212 $629 $248 $381 $60,775
213 $629 $249 $380 $60,526
214 $629 $251 $378 $60,275
215 $629 $252 $377 $60,023
216 $629 $254 $375 $59,769
217 $629 $255 $374 $59,514
218 $629 $257 $372 $59,257
219 $629 $259 $370 $58,998
220 $629 $260 $369 $58,738
221 $629 $262 $367 $58,476
222 $629 $264 $365 $58,212
223 $629 $265 $364 $57,947
224 $629 $267 $362 $57,680
225 $629 $269 $361 $57,412
226 $629 $270 $359 $57,142
227 $629 $272 $357 $56,870
228 $629 $274 $355 $56,596
229 $629 $275 $354 $56,321
230 $629 $277 $352 $56,044
231 $629 $279 $350 $55,765
232 $629 $280 $349 $55,485
233 $629 $282 $347 $55,203
234 $629 $284 $345 $54,919
235 $629 $286 $343 $54,633
236 $629 $288 $341 $54,345
237 $629 $289 $340 $54,056
238 $629 $291 $338 $53,765
239 $629 $293 $336 $53,472
240 $629 $295 $334 $53,177
241 $629 $297 $332 $52,881
242 $629 $299 $331 $52,582
243 $629 $300 $329 $52,282
244 $629 $302 $327 $51,979
245 $629 $304 $325 $51,675
246 $629 $306 $323 $51,369
247 $629 $308 $321 $51,061
248 $629 $310 $319 $50,751
249 $629 $312 $317 $50,440
250 $629 $314 $315 $50,126
251 $629 $316 $313 $49,810
252 $629 $318 $311 $49,492
253 $629 $320 $309 $49,173
254 $629 $322 $307 $48,851
255 $629 $324 $305 $48,527
256 $629 $326 $303 $48,202
257 $629 $328 $301 $47,874
258 $629 $330 $299 $47,544
259 $629 $332 $297 $47,212
260 $629 $334 $295 $46,878
261 $629 $336 $293 $46,542
262 $629 $338 $291 $46,204
263 $629 $340 $289 $45,864
264 $629 $342 $287 $45,522
265 $629 $344 $285 $45,177
266 $629 $347 $282 $44,831
267 $629 $349 $280 $44,482
268 $629 $351 $278 $44,131
269 $629 $353 $276 $43,778
270 $629 $355 $274 $43,422
271 $629 $358 $271 $43,065
272 $629 $360 $269 $42,705
273 $629 $362 $267 $42,343
274 $629 $364 $265 $41,978
275 $629 $367 $262 $41,612
276 $629 $369 $260 $41,243
277 $629 $371 $258 $40,872
278 $629 $374 $255 $40,498
279 $629 $376 $253 $40,122
280 $629 $378 $251 $39,744
281 $629 $381 $248 $39,363
282 $629 $383 $246 $38,980
283 $629 $385 $244 $38,595
284 $629 $388 $241 $38,207
285 $629 $390 $239 $37,817
286 $629 $393 $236 $37,424
287 $629 $395 $234 $37,029
288 $629 $398 $231 $36,632
289 $629 $400 $229 $36,232
290 $629 $403 $226 $35,829
291 $629 $405 $224 $35,424
292 $629 $408 $221 $35,016
293 $629 $410 $219 $34,606
294 $629 $413 $216 $34,194
295 $629 $415 $214 $33,778
296 $629 $418 $211 $33,360
297 $629 $421 $209 $32,940
298 $629 $423 $206 $32,517
299 $629 $426 $203 $32,091
300 $629 $428 $201 $31,663
301 $629 $431 $198 $31,231
302 $629 $434 $195 $30,798
303 $629 $437 $192 $30,361
304 $629 $439 $190 $29,922
305 $629 $442 $187 $29,480
306 $629 $445 $184 $29,035
307 $629 $448 $181 $28,588
308 $629 $450 $179 $28,137
309 $629 $453 $176 $27,684
310 $629 $456 $173 $27,228
311 $629 $459 $170 $26,769
312 $629 $462 $167 $26,308
313 $629 $465 $164 $25,843
314 $629 $467 $162 $25,376
315 $629 $470 $159 $24,905
316 $629 $473 $156 $24,432
317 $629 $476 $153 $23,956
318 $629 $479 $150 $23,476
319 $629 $482 $147 $22,994
320 $629 $485 $144 $22,509
321 $629 $488 $141 $22,020
322 $629 $491 $138 $21,529
323 $629 $494 $135 $21,035
324 $629 $498 $131 $20,537
325 $629 $501 $128 $20,036
326 $629 $504 $125 $19,533
327 $629 $507 $122 $19,026
328 $629 $510 $119 $18,516
329 $629 $513 $116 $18,002
330 $629 $516 $113 $17,486
331 $629 $520 $109 $16,966
332 $629 $523 $106 $16,443
333 $629 $526 $103 $15,917
334 $629 $530 $99 $15,387
335 $629 $533 $96 $14,855
336 $629 $536 $93 $14,318
337 $629 $540 $89 $13,779
338 $629 $543 $86 $13,236
339 $629 $546 $83 $12,690
340 $629 $550 $79 $12,140
341 $629 $553 $76 $11,587
342 $629 $557 $72 $11,030
343 $629 $560 $69 $10,470
344 $629 $564 $65 $9,907
345 $629 $567 $62 $9,340
346 $629 $571 $58 $8,769
347 $629 $574 $55 $8,195
348 $629 $578 $51 $7,617
349 $629 $581 $48 $7,036
350 $629 $585 $44 $6,451
351 $629 $589 $40 $5,862
352 $629 $592 $37 $5,270
353 $629 $596 $33 $4,674
354 $629 $600 $29 $4,074
355 $629 $604 $25 $3,470
356 $629 $607 $22 $2,863
357 $629 $611 $18 $2,252
358 $629 $615 $14 $1,637
359 $629 $619 $10 $1,018
360 $629 $623 $6 $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

Lily Le an agent of . Lic #01816537


© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of November 01, 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.



Similar Properties

Robert Crawford
Robert Crawford
Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 68Sales
  • 17Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Robert Crawford

Robert Crawford

REAL ESTATE AGENT
Real Estate
Clients
Services
Business
Company
  • WE ARE REALTY
  • (310) 363-0452

  • 2708 Wilshire Blvd #197

    Santa Monica, CA 90403

    California ## 01956587

    Florida #CQ1065233

equal-house-logo-real-estate-los-angeles
WE ARE REALTY
Copyright © 2025 Sitemap

Mpgyi