thank you

Your email has been sent!

6 UNITS | MONTEBELLO | 6.84% CAP | 10.16 GRM 233 N 7th St 6 Unit Apartment Building $2,145,000 ($357,500/Unit) 6.84% Cap Rate Montebello, CA 90640




INVESTMENT HIGHLIGHTS
- 6 Deluxe units in a highly desirable North Montebello location, consisting of spacious 2 and 3 bedroom units
- Situated just North of Whittier Blvd | (Four) 3 bed + 1.75 bath and (Two) 2 bed + 1 bath units | 100% Occupied
- Buyer has the option to Assume the Current CHASE Loan ($916,000) at 3.41% Interest Rate Fixed until 12/2025 | OR Obtain Conventional Financing
- This investment opportunity yields excellent cash flow with a 6.84% Cap Rate and 10.16 GRM on current rents
- Tenants enjoy the convenience of on-site laundry and covered parking | The upper level units have vaulted ceilings
- This property is a short distance to many shops and restaurants on Whittier Blvd | Bring your Exchange Buyers, Great Upleg-Purchase
EXECUTIVE SUMMARY
*$243,000 PRICE IMPROVEMENT* Presenting, 6 Deluxe units in a highly desirable North Montebello location, consisting of spacious 2 and 3 bedroom units, ALL OCCUPIED UNITS. Bring your Exchange Buyers, this is a great exchange upleg-purchase! Situated just North of Whittier Blvd, this investment opportunity yields excellent cash flow with a 6.84% Cap Rate and 10.16 GRM on current rents. The building has a desirable unit mix of (FOUR) 3 bed + 1.75 bath and (TWO) 2 bed + 1 bath units. With many recent capital improvements, some units have been renovated with new paint, windows, floors, shower, vanity and more (check out the interior photos!). Tenants enjoy the convenience of on-site laundry and covered parking. The upper level units have vaulted ceilings. This property is within a short distance to many shops and restaurants on Whittier Blvd. Buyer has the option to Assume the Current CHASE Loan ($916,000) at 3.41% Interest Rate Fixed until 12/2025 or obtain conventional financing. Property is subject to the statewide AB1482 rent ordinance (Currently 8.9%), with no local rent control. Located on North 7th Street, between W Madison Ave and W Cleveland Ave. The major corridors of W Beverly Blvd and W Whittier Blvd crossing N Montebello Blvd. Please DO NOT WALK on property, do not pull into the driveway, only drive by, do not disturb tenants, they are not aware of sale, there will be NO SHOWINGS, access to property is offer subject to inspection. For a marketing package, please send an email (or a text) to the office.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$209,484
![]() |
$38.74
![]() |
Other Income |
$1,728
![]() |
$0.32
![]() |
Vacancy Loss |
$10,561
![]() |
$1.95
![]() |
Effective Gross Income |
$200,651
![]() |
$37.10
![]() |
Taxes |
$31,188
![]() |
$5.77
![]() |
Operating Expenses |
$22,786
![]() |
$4.21
![]() |
Total Expenses |
$53,974
![]() |
$9.98
![]() |
Net Operating Income |
$146,677
![]() |
$27.12
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024)
Gross Rental Income | |
---|---|
Annual | $209,484 |
Annual Per SF | $38.74 |
Other Income | |
---|---|
Annual | $1,728 |
Annual Per SF | $0.32 |
Vacancy Loss | |
---|---|
Annual | $10,561 |
Annual Per SF | $1.95 |
Effective Gross Income | |
---|---|
Annual | $200,651 |
Annual Per SF | $37.10 |
Taxes | |
---|---|
Annual | $31,188 |
Annual Per SF | $5.77 |
Operating Expenses | |
---|---|
Annual | $22,786 |
Annual Per SF | $4.21 |
Total Expenses | |
---|---|
Annual | $53,974 |
Annual Per SF | $9.98 |
Net Operating Income | |
---|---|
Annual | $146,677 |
Annual Per SF | $27.12 |
PROPERTY FACTS
Price | $2,145,000 | Apartment Style | Low-Rise |
Price Per Unit | $357,500 | Building Class | C |
Sale Type | Investment | Lot Size | 0.18 AC |
Cap Rate | 6.84% | Building Size | 5,408 SF |
Gross Rent Multiplier | 10.16 | Average Occupancy | 100% |
No. Units | 6 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1960 |
Property Subtype | Apartment | Parking Ratio | 1.11/1,000 SF |
Price | $2,145,000 |
Price Per Unit | $357,500 |
Sale Type | Investment |
Cap Rate | 6.84% |
Gross Rent Multiplier | 10.16 |
No. Units | 6 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.18 AC |
Building Size | 5,408 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1960 |
Parking Ratio | 1.11/1,000 SF |
UNIT AMENITIES
- Air Conditioning
- Oven
- Range
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
2+1 | 2 | $2,533 | - |
3+2 | 4 | $3,075 | - |
Walk Score®
Very Walkable (89)
PROPERTY TAXES
Parcel Number | 6346-012-022 | Total Assessment | $1,122,762 |
Land Assessment | $398,397 | Annual Taxes | $31,188 ($5.77/SF) |
Improvements Assessment | $724,365 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
6346-012-022
Land Assessment
$398,397
Improvements Assessment
$724,365
Total Assessment
$1,122,762
Annual Taxes
$31,188 ($5.77/SF)
Tax Year
2024
ZONING
Zoning Code | MNR3YY |
MNR3YY |
1 of 29
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by

6 UNITS | MONTEBELLO | 6.84% CAP | 10.16 GRM | 233 N 7th St
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.