NOT LISTED FOR SALE
4 Beds
6 Baths
6,786 Sq Ft
4,966 Sq Ft Lot

Sale Details

Date Sold: August 12, 2025

Last sale price $2,600,000 $383 Per Sq Ft

2 Days on Market

Highlights

  • Dual Staircase
  • Corner Lot
  • Laundry Facilities
  • Lowell Elementary School Rated A-

About This Home

As of August 2025

Income and expense are using projected market values and put property operating near a projected 6% Cap and 11X Gross (Current estimated 4.43% and 13.3X). Located in the affluent community of Belmont Shore, a Southern California beach community and “college town” being just a few minutes from CSU Long Beach. Both buildings (also for sale with 5290 Division: 8U for $2,150,000) are meticulously cared for, and both have been upgraded with copper plumbing, and most unit interiors have been upgraded. The investments provide the opportunity to increase your return by increasing the rents to market and separate metering the building utilities, therefore, providing immediate lower overhead/increased cash flow and continued added value in the future with rising utility costs being transferred to the tenants. Laundry is leased and managed by a 3rd party offering further income upside by canceling the contract and installing your own machines. Some units are turning over and may be rented at rates and differ from current income rent roll stated below. Insurance rates stated here are estimates may not be current rate for new owner, so buyer must get own insurance quotes including flood insurance if needed. No parking, street parking only.

Last Agent to Sell the Property

AJ Nay

AJ Nay, Broker Brokerage Phone: 305-433-3300 License #01249470 Listed on: 04/28/2025

Last Buyer's Agent

Alec Kara

Keller Williams Pacific Estate License #02030808

Keller Williams Pacific Estate
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1931

Lot Details

  • 4,966 Sq Ft Lot
  • Two or More Common Walls
  • Corner Lot

Parking

  • On-Street Parking

Home Design

  • Apartment
  • Entry on the 1st floor
  • Flat Roof Shape

Interior Spaces

  • 6,786 Sq Ft Home
  • 3-Story Property
  • Dual Staircase
  • Leased Washer and Dryer

Bedrooms and Bathrooms

  • 4 Bedrooms
  • 6 Bathrooms

Additional Features

  • Urban Location
  • Natural Gas Connected

Listing and Financial Details

  • Legal Lot and Block 15 / 21
  • Tax Tract Number 3750
  • Assessor Parcel Number 7247016013

Community Details

Overview

  • 10 Units
  • Belmont Shore Subdivision

Amenities

  • Laundry Facilities

Building Details

  • Rent Control
  • 1 Separate Electric Meter
  • 1 Separate Gas Meter
  • 1 Separate Water Meter
  • Electric Expense $5,764
  • Insurance Expense $10,800
  • Maintenance Expense $16,631
  • Water Sewer Expense $9,628
  • New Taxes Expense $35,750
  • Operating Expense $78,573
  • Gross Income $206,664
  • Net Operating Income $163,213

Property Details

Home Type

Multi-Family

Year Built

Built in 1931

Lot Details

4,966 Sq Ft Lot

Listing Details

  • CapRate: 4.43
  • Property Attached: Yes
  • Subdivision Name Other: Belmont Shore (BSD)
  • Water Sewer Expenses: 9628.00
  • Zoning: LBR2S
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 7247016013
  • Year Built: 1931
  • Special Features: None

Interior Features

  • Fireplace: No
  • Interior Amenities: 2 Staircases
  • Stories: 3
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Levels: Three Or More
  • Price Per Square Foot: 383.14

Exterior Features

  • Pool Private: No
  • Roof: Flat

Garage/Parking

  • Parking: No
  • Parking Features: Street

Utilities

  • Utilities: Electricity Connected, Natural Gas Connected
  • Laundry: Yes
  • Laundry Features: Common Area
  • Sewer: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Urban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Corner Lot
  • Lot Size Sq Ft: 4966.00
  • Lot Size Acres: 0.1140

Rental Info

  • Tenant Pays: None

Multi Family

  • Electric Expense: 5764.00
  • Gross Income: 206664.00
  • Gross Multiplier: 13.30
  • Gross Operating Income: 241786.00
  • Gross Scheduled Income: 249264.00
  • Insurance Expense: 10800.00
  • Laundry Equipment Own Lease: Lease
  • Laundry Income: 72.00
  • Lot Size Area: 4966.0000 Square Feet
  • Maintenance Expense: 16631.00
  • Net Operating Income: 163213.00
  • Number Of Separate Electric Meters: 1
  • Number Of Separate Gas Meters: 1
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 10
  • Operating Expense: 78573.00
  • Rent Control: Yes
  • Total Actual Rent: 17150.00
  • Total Expenses: 78573.00
  • Vacancy Allowance Rate: 3.00

Tax Info

  • New Taxes Expense: 35750.00
  • Tax Block: 21
  • Tax Census Tract: 5773.00
  • Tax Lot: 15
  • Tax Tract Number: 3750

Ownership History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Name Owned For Owner Type

Purchase Details

Listed on
Apr 28, 2025
Closed on
Jul 14, 2025
Sold by
Bought by
Seller's Agent
AJ Nay
AJ Nay, Broker
Buyer's Agent
Alec Kara
Keller Williams Pacific Estate
List Price
$2,750,000
Sold Price
$2,600,000
Premium/Discount to List
-$150,000
-5.45%
Views
24

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$1,415,000
Outstanding Balance
$1,401,373
Interest Rate
6.81%
Mortgage Type
New Conventional

Purchase Details

Closed on
Nov 20, 2009
Sold by
Bought by

Purchase Details

Closed on
Nov 22, 1999
Sold by
Bought by

Purchase Details

Closed on
Nov 15, 1999
Sold by
Bought by

Purchase Details

Closed on
Apr 10, 1996
Sold by
Bought by
Source: Public Records

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Agents Specializing in Belmont Shore, CA

See All Agents

Purchase History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Buyer Sale Price Title Company
$2,600,000 Orange Coast Title Company
-- None Available
-- --
-- --
-- --
Source: Public Records

Mortgage History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Status Borrower Loan Amount
Open $1,415,000
Source: Public Records

Property History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Event Price List to Sale Price per Sq Ft
08/12/2025 08/12/25 Sold $2,600,000 -5.5% $383 / Sq Ft
04/30/2025 04/30/25 Pending -- -- --
04/28/2025 04/28/25 For Sale $2,750,000 -- $405 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $14,068 $950,965 $272,597 $678,368
2024 $13,417 $932,319 $267,252 $665,067
2023 $13,173 $914,039 $262,012 $652,027
2022 $12,394 $896,118 $256,875 $639,243
2021 $12,097 $878,548 $251,839 $626,709
2019 $11,922 $853,921 $244,370 $609,551
2018 $11,606 $837,207 $239,579 $597,628
2016 $10,666 $803,325 $230,277 $573,048
2015 $10,261 $791,260 $226,819 $564,441
2014 $10,235 $775,761 $222,376 $553,385
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: PW25031111

California Regional Multiple Listing Service (CRMLS)
Your Personal Tour Guide

Ask me questions while you tour the home.