• Broker Juan Cardenas 5625875494

11560 Paramount Blvd 18 Unit Apartment Building $6,200,000 ($344,444/Unit) 4.37% Cap Rate Downey, CA 90241

View Photo

INVESTMENT HIGHLIGHTS

  • EXCELLENT RENTAL LOCATION IS CENTRAL DOWNEY
  • SUBSTANTIAL RENT UPSIDE AND OPPORTUNITY TO ADD VALUE
  • BEAUTIFUL TURNKEY CONDITION
  • GREAT UNIT MIX OF: (17) 2-BEDROOM / 1-BATH AND (1) 3-BEDROOM / 2-BATH
  • NO LOCAL RENT CONTROL - AB 1482 ONLY
  • EXCELLENT ON-SITE AMENITIES

EXECUTIVE SUMMARY

The subject property is a beautiful turnkey building located in central Downey. The building is within short driving distance to the Downey Landing Shopping Center; Stonewood Shopping Center; Downtown Downey; the 5, 605 and 105 Freeways; and restaurants, entertainment venues and other support facilities for which Downey is known. The building is 2-stories and of wood frame and stucco construction, and was built in 1963. The property is in good shape with great cubside appeal. It has an excellent unit mix of (17) 2-bedroom / 1-bath units and (1) 3-bedroom / 2-bath unit. The units average approximately 833 square feet in size and are individually metered for gas and electricity. The building totals 15,228 square feet and sits mid-block on a 24,702 square foot rectangular lot. Amenities and features include secured entry to the property, a community swimming pool, on-site laundry facilities (equipment is rented), and 27 carport parking spaces; 12 free-standing carports and 15 tuck-under carports. The building is subject AB-1482 but there is no local rent control in Downey. The property has substantial rent upside and offers an opportunity to add value. Please contact listing agent for more details. Do not contact tenants or on-site manager.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $478,536 $31.42
Other Income - -
Vacancy Loss $14,132 $0.93
Effective Gross Income $464,404 $30.50
Taxes - -
Operating Expenses - -
Total Expenses $193,223 $12.69
Net Operating Income $271,181 $17.81

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $478,536
Annual Per SF $31.42
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $14,132
Annual Per SF $0.93
Effective Gross Income
Annual $464,404
Annual Per SF $30.50
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $193,223
Annual Per SF $12.69
Net Operating Income
Annual $271,181
Annual Per SF $17.81

PROPERTY FACTS

Price $6,200,000 Apartment Style Low-Rise
Price Per Unit $344,444 Building Class C
Sale Type Investment Lot Size 0.38 AC
Cap Rate 4.37% Building Size 15,228 SF
Gross Rent Multiplier 13 Average Occupancy 100%
No. Units 18 No. Stories 2
Property Type Multifamily Year Built 1963
Property Subtype Apartment Parking Ratio 1.5/1,000 SF
Zoning C1, Downey
Price $6,200,000
Price Per Unit $344,444
Sale Type Investment
Cap Rate 4.37%
Gross Rent Multiplier 13
No. Units 18
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.38 AC
Building Size 15,228 SF
Average Occupancy 100%
No. Stories 2
Year Built 1963
Parking Ratio 1.5/1,000 SF
Zoning C1, Downey

AMENITIES

UNIT AMENITIES

  • Storage Space

SITE AMENITIES

  • Laundry Facilities
  • Pool
  • Security System

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 16 $2,152 825
2+1 1 $2,400 825
Walk Score®
Very Walkable (78)

PROPERTY TAXES

Parcel Number 6255-015-004 Improvements Assessment $1,879,051
Land Assessment $1,366,581 Total Assessment $3,245,632

PROPERTY TAXES

Parcel Number
6255-015-004
Land Assessment
$1,366,581
Improvements Assessment
$1,879,051
Total Assessment
$3,245,632

MAP

ADDITIONAL PHOTOS

View Photo 20250524_105330
View Photo 20250524_105300
View Photo 20250524_114732
View Photo 20250524_114807
View Photo 20250524_115215
View Photo 20250524_114856
View Photo 20250524_115030
View Photo 20250524_115010
View Photo 20250524_115001
View Photo 20250524_113632
View Photo 20250524_113637
View Photo 20250524_114756
View Photo Aerial 1 11560 Paramount
View Photo Plat Map
  • Listing ID: 36012590

  • Date on Market: 5/28/2025

  • Last Updated: 6/13/2025

  • Address: 11560 Paramount Blvd, Downey, CA 90241