thank you
Your email has been sent!
9 Unit Multifamily Apartment Investment 1155 Orizaba Ave
9 Unit Apartment Building $3,000,000 USD ($333,333 USD/Unit) 5.09% Cap Rate Long Beach, CA 90804
Investment Highlights
- Well maintained property with excellent curb appeal on a tree lined street
- Potential for additional income with laundry room that is currently not in use
- Tenants pay gas, electric and city provides trash and sewer resulting in low operating expenses
- Excellent unit mix of 8 - 2 bedroom 2 bath, and 1 - 1 bedroom 1 bath with most units 20%-35% below market
- Assumable, attractive loan ($1,525,000 @ 3.12% interest rate fixed through 9/1/2026
Executive Summary
Well maintained two story 9 unit apartment building built in 1987 with excellent curb appeal on a quiet tree lined street. This Eastside/Zaferia location is great, as it is close to many of the hip restaurants, coffee shops and retail stores on 4th Street, and Anaheim Street to the North with Urban Americana Antiques, Long Beach Thai, Joe Jost’s, Los Compadres, Bamboo Club, Selva with Long Beach Playhouse and Recreation Park just to the east. A new roof was installed in August of 2017 as well as new stucco, paint and drought resistant landscape for low maintenance. Excellent unit mix of 8 – 2 bedroom 2 bath units with gas fireplaces and some balconies and 1 – 1 bedroom 1 bath unit. Several of the units (202, 204, 303, 304) were remodeled by the current owner and the building is 100% occupied. Most of the units are 20% to 35% below current market rents. Secured parking garage with a total of 14 spaces. There is also a laundry room that is currently not in use and can potentially generate additional income. Tenants pay gas and electric utilities and trash service is provided by the City of Long Beach resulting in very low operating expenses. There is a very attractive assumable CHASE loan with a balance of $1,525,000 with a 3.12% interest rate fixed through 9/1/2026. Current monthly payments are $6,828 ($2,861 principal and $3,967 interest).
Financial Summary (Actual - 2023) |
Annual (USD) | Annual Per SF (USD) |
---|---|---|
Gross Rental Income | $226,380 | $27.04 |
Other Income | - | - |
Vacancy Loss | $6,791 | $0.81 |
Effective Gross Income | $219,589 | $26.23 |
Taxes | $37,320 | $4.46 |
Operating Expenses | $29,594 | $3.54 |
Total Expenses | $66,914 | $7.99 |
Net Operating Income | $152,675 | $18.24 |
Financial Summary (Actual - 2023)
Gross Rental Income (USD) | |
---|---|
Annual | $226,380 |
Annual Per SF | $27.04 |
Other Income (USD) | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss (USD) | |
---|---|
Annual | $6,791 |
Annual Per SF | $0.81 |
Effective Gross Income (USD) | |
---|---|
Annual | $219,589 |
Annual Per SF | $26.23 |
Taxes (USD) | |
---|---|
Annual | $37,320 |
Annual Per SF | $4.46 |
Operating Expenses (USD) | |
---|---|
Annual | $29,594 |
Annual Per SF | $3.54 |
Total Expenses (USD) | |
---|---|
Annual | $66,914 |
Annual Per SF | $7.99 |
Net Operating Income (USD) | |
---|---|
Annual | $152,675 |
Annual Per SF | $18.24 |
Property Facts
Price | $3,000,000 USD | Apartment Style | Low Rise |
Price Per Unit | $333,333 USD | Building Class | C |
Sale Type | Investment | Lot Size | 0.14 AC |
Cap Rate | 5.09% | Building Size | 8,371 SF |
Gross Rent Multiplier | 13.25 | Average Occupancy | 100% |
No. Units | 9 | No. Stories | 3 |
Property Type | Multifamily | Year Built | 1987 |
Property Subtype | Apartment | Parking Ratio | 1.43/1,000 SF |
Price | $3,000,000 USD |
Price Per Unit | $333,333 USD |
Sale Type | Investment |
Cap Rate | 5.09% |
Gross Rent Multiplier | 13.25 |
No. Units | 9 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low Rise |
Building Class | C |
Lot Size | 0.14 AC |
Building Size | 8,371 SF |
Average Occupancy | 100% |
No. Stories | 3 |
Year Built | 1987 |
Parking Ratio | 1.43/1,000 SF |
Unit Amenities
- Balcony
Site Amenities
- Trash Pickup - Curbside
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
1+1 | 1 | - | 500 |
2+2 | 8 | - | 650 - 750 |
1 of 1
Walk Score ®
Walker's Paradise (95)
PROPERTY TAXES
Parcel Number | 7259-017-030 | Total Assessment | $2,118,064 USD (2024) |
Land Assessment | $1,160,583 USD (2024) | Annual Taxes | $37,320 USD ($4.46 USD/SF) |
Improvements Assessment | $957,481 USD (2024) | Tax Year | 2023 |
PROPERTY TAXES
Parcel Number
7259-017-030
Land Assessment
$1,160,583 USD (2024)
Improvements Assessment
$957,481 USD (2024)
Total Assessment
$2,118,064 USD (2024)
Annual Taxes
$37,320 USD ($4.46 USD/SF)
Tax Year
2023
zoning
Zoning Code | R2 (Two Family Dwellings) |
R2 (Two Family Dwellings) |
1 of 17
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
9 Unit Multifamily Apartment Investment | 1155 Orizaba Ave
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.