• Broker Shant Sherbetdjian 6266578150

28 UNITS | NORTH MONTEBELLO | ASSUMABLE LOAN 804 N Garfield Ave 28 Unit Apartment Building $7,850,000 ($280,357/Unit) 5.46% Cap Rate Montebello, CA 90640

View Photo

INVESTMENT HIGHLIGHTS

  • Excellent North Montebello Location | Two Blocks From Monterey Park
  • Across Top Golf, Quiet Cannon Golf Course and is Walking Distance to Montebello Plaza
  • Assumable CHASE Loan at 3.65% Interest Rate Until August 2028 | Apprx. Balance $4,326,538
  • (12) 2 Bed + 1.75 Bath Units, (8) 2 Bed + 1.5 Bath Townhome Style Units, (8) 1 Bed+ 1 Bath Units
  • Most Tenants are Eligible for Rent Increases | Realistic Rental Upside of +/- 22%
  • Charming Landscape & Architecture | All Units Have a Balcony or Patio | On-Site Covered Parking

EXECUTIVE SUMMARY

Discover an exceptional multifamily asset in North Montebello, the Garfield Mission Apartments. This well-maintained 28-unit property offers a diverse mix of (12) 2-bedroom, 1.75-bath units, (8) 2-bedroom, 1.5-bath Two- Story Townhome-style units, and (8) 1-bedroom, 1-bath units. With majority of rents currently eligible for increases, the property presents a realistic rental upside potential of approximately 22%. The property is complemented by strong financials, including a 5.46% cap rate and a 10.79 GIM on the current rents. Situated on North Garfield Avenue, the property is directly across from Top Golf and Quiet Cannon Golf Course/ Country Club and just two blocks from Monterey Park. With a high walkability score of 79, tenants enjoy convenient access to Montebello Plaza and are just minutes from the Monterey Park Shopping Mall. A qualified investor has the option to assume the current CHASE loan at a competitive 3.65% fixed interest rate which is fixed through August 2028, with an approximate balance of $4,326,538. The Garfield Mission Apartments feature charming landscaping, attractive architecture, and plenty of on-site covered parking. Unit amenities include either private balconies or patios, secured entry, and gated parking. Additional monthly income is generated from laundry facilities, storage rentals, pet fees, and extra parking spaces. The property is subject only to California's statewide AB1482 rent ordinance, currently set at 8.9%, with no additional local rent control restrictions. Please contact listing agent for instructions on viewing/ touring the property. Do not walk on property, do not contact occupants. For income/expense OM attachment, please send an email (or a text message) to the listing agent.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $703,525 $25.22
Other Income $24,300 $0.87
Vacancy Loss $21,835 $0.78
Effective Gross Income $705,990 $25.31
Taxes $112,583 $4.04
Operating Expenses $164,607 $5.90
Total Expenses $277,190 $9.94
Net Operating Income $428,800 $15.37

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $703,525
Annual Per SF $25.22
Other Income
Annual $24,300
Annual Per SF $0.87
Vacancy Loss
Annual $21,835
Annual Per SF $0.78
Effective Gross Income
Annual $705,990
Annual Per SF $25.31
Taxes
Annual $112,583
Annual Per SF $4.04
Operating Expenses
Annual $164,607
Annual Per SF $5.90
Total Expenses
Annual $277,190
Annual Per SF $9.94
Net Operating Income
Annual $428,800
Annual Per SF $15.37

PROPERTY FACTS

Price $7,850,000 Property Subtype Apartment
Price Per Unit $280,357 Apartment Style Low-Rise
Sale Type Investment Building Class C
Cap Rate 5.46% Lot Size 0.79 AC
Gross Rent Multiplier 10.79 Building Size 27,892 SF
No. Units 28 No. Stories 3
Property Type Multifamily Year Built 1963
Zoning MNR3YY
Price $7,850,000
Price Per Unit $280,357
Sale Type Investment
Cap Rate 5.46%
Gross Rent Multiplier 10.79
No. Units 28
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.79 AC
Building Size 27,892 SF
No. Stories 3
Year Built 1963
Zoning MNR3YY

AMENITIES

UNIT AMENITIES

  • Refrigerator
  • Range
  • Carpet

SITE AMENITIES

  • Courtyard
  • Grill

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 8 $1,871 600
2+1.5 8 $2,184 800
2+2 12 $2,103 900

LINKS

  • Property Video
  • Property Website
  • Virtual Tour Apt #5
Walk Score®
Very Walkable (80)

PROPERTY TAXES

Parcel Number 5268-002-020 Total Assessment $5,431,884
Land Assessment $1,885,251 Annual Taxes $112,583 ($4.04/SF)
Improvements Assessment $3,546,633 Tax Year 2024

PROPERTY TAXES

Parcel Number
5268-002-020
Land Assessment
$1,885,251
Improvements Assessment
$3,546,633
Total Assessment
$5,431,884
Annual Taxes
$112,583 ($4.04/SF)
Tax Year
2024

MAP

ADDITIONAL PHOTOS

View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo 804 N Garfield Ave, Montebello, CA
View Photo Plat Map
  • Listing ID: 34731271

  • Date on Market: 2/5/2025

  • Last Updated: 4/15/2025

  • Address: 804 N Garfield Ave, Montebello, CA 90640