$1,849,000

Estimated payment $11,075/month

Total Views 503
6 Beds
3 Baths
5,196 Sq Ft
$356 Price per Sq Ft

About This Home

1023 E. 28th Street is a seven-unit asset consisting of three buildings with (1) 3BD/1BA, (4) 2BD/1BA, and (2) 1BD/1BA units. This asset presents a strong opportunity to acquire a high-yield, partially repositioned property with substantial remaining rental upside. The property combines newly constructed, non-rent- controlled units with an existing value-add component, creating a compelling blend of stable in-place cash flow, operational efficiency, and future NOI growth potential. The property includes two newly constructed buildings completed in 2026 and exempt from California rent control, offering investors long-term operational flexibility and unrestricted future rent growth potential. These buildings include a stand-alone 3BD/1BA unit with private front yard space and two 2BD/1BA units. The newly constructed buildings were intentionally designed for long-term operational efficiency and reduced maintenance costs, featuring solar panels servicing both buildings, separately metered utilities, individual water heaters, all-electric systems, and MiniSplit HVAC systems in every unit. The rear four-unit building consists of (2) 2BD/1BA units and (2) 1BD/1BA units and offers the primary value-add opportunity at the property. Ownership has already demonstrated the achievable rental upside by fully renovating one of the 1BD/1BA units with updated finishes, MiniSplit HVAC, and in-unit washer/dryer, allowing the unit to achieve near-market rents. The remaining classic units provide a clear path for a new owner to continue the renovation program and substantially increase income. Additional upside opportunities include implementing parking income for the 4 existing parking spaces, which are currently included in rent, as well as converting an existing storage room into an onsite laundry facility to create supplemental ancillary income. Recent capital improvements to the 1962 building include a new roof and upgraded main and sub electrical panels, helping reduce near- term capital expenditure requirements. Offered at a 7.18% current cap rate on existing income, the property has the potential to achieve a projected 9.37% market cap rate through the completion of the proven renovation program. The combination of non-rent-controlled new construction, demonstrated rental upside, and strong in-place cash flow positions, as an attractive opportunity for investors seeking both current yield and long-term appreciation potential in a rapidly improving submarket.

Listing Agent

Robert Stepp

Keller Williams Realty Downey Brokerage Phone: 310-463-2916 License #01456379 Listed on: 06/18/2026

Keller Williams Realty Downey

Co-Listing Agent

Todd Hawke

Keller Williams Realty Downey Brokerage Phone: 310-463-2916 License #01376219

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1962

Lot Details

  • 7,501 Sq Ft Lot
  • Two or More Common Walls
  • Density is 6-10 Units/Acre

Home Design

  • Apartment
  • Entry on the 1st floor

Interior Spaces

  • 5,196 Sq Ft Home
  • 2-Story Property
  • Laundry in unit

Bedrooms and Bathrooms

  • 6 Bedrooms
  • 3 Bathrooms

Parking

  • 4 Open Parking Spaces
  • 4 Parking Spaces

Listing and Financial Details

  • Tax Lot 148
  • Tax Tract Number 2267
  • Assessor Parcel Number 5128023030
  • $582 per year additional tax assessments

Community Details

Overview

  • 3 Buildings
  • 7 Units

Building Details

  • Rent Control
  • 7 Separate Electric Meters
  • 7 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $2,663
  • Gardener Expense $600
  • Insurance Expense $8,597
  • Maintenance Expense $4,550
  • Other Expense $2,100
  • Pest Control $600
  • Professional Management Expense $9,613
  • Trash Expense $342
  • Water Sewer Expense $5,326
  • New Taxes Expense $24,613
  • Operating Expense $59,431
  • Gross Income $192,258
  • Net Operating Income $132,827

Property Details

Home Type

Multi-Family

Year Built

Built in 1962

Lot Details

7,501 Sq Ft Lot

Listing Details

  • CapRate: 7.18
  • Professional Management Expense: 9613.00
  • Property Attached: Yes
  • Water Sewer Expenses: 5326.00
  • Property Sub Type: Commercial/Residential
  • Property Type: Residential Income
  • Gardener Expense: 600.00
  • Parcel Number: 5128023030
  • Year Built: 1962
  • Special Features: None

Interior Features

  • Stories: 2
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Price Per Square Foot: 355.85

Exterior Features

  • Pool Private: No

Garage/Parking

  • Total Parking Spaces: 4.00
  • Uncovered Spaces: 4.00

Utilities

  • Laundry: Yes
  • Laundry Features: Inside
  • Pest Control Expense: 600.00
  • Sewer: Public Sewer
  • Trash Expense: 342.00
  • Water Source: Public

Condo/Co-op/Association

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

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 6-10 Units/Acre
  • Lot Size Sq Ft: 7501.00
  • Lot Size Acres: 0.1722

Multi Family

  • Electric Expense: 2663.00
  • Gross Income: 192258.00
  • Gross Multiplier: 9.33
  • Gross Scheduled Income: 198204.00
  • Insurance Expense: 8597.00
  • Lot Size Area: 7501.0000 Square Feet
  • Maintenance Expense: 4550.00
  • Net Operating Income: 132827.00
  • Number Of Separate Electric Meters: 7
  • Number Of Separate Gas Meters: 7
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 7
  • Operating Expense: 59431.00
  • Other Expense: 2100.00
  • Other Expense Description: Reserves
  • Rent Control: Yes
  • Total Expenses: 59431.00

Tax Info

  • New Taxes Expense: 24613.00
  • Tax Lot: 148
  • Tax Tract Number: 2267
  • TaxOtherAnnualAssessmentAmount: 582.00

Map

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
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

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

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 $12,003 $961,860 $803,760 $158,100
2024 $11,045 $876,000 $726,000 $150,000
2023 $10,611 $840,000 $560,000 $280,000
2022 $9,754 $791,520 $469,200 $322,320
2021 $9,627 $776,000 $460,000 $316,000
2020 $9,680 $764,694 $452,574 $312,120
2019 $9,307 $749,700 $443,700 $306,000
2018 $8,091 $642,600 $357,000 $285,600
2016 $3,998 $305,309 $120,487 $184,822
2015 $3,944 $300,724 $118,678 $182,046
2014 $3,984 $294,834 $116,354 $178,480
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 Prior Sale
06/18/2026 06/18/26 For Sale $1,849,000 0.0% $356 / Sq Ft
04/13/2020 04/13/20 Rented $1,600 0.0% --
02/26/2020 02/26/20 For Rent $1,600 -20.0% --
10/23/2019 10/23/19 Rented $2,000 0.0% --
10/21/2019 10/21/19 Under Contract -- -- --
10/07/2019 10/07/19 For Rent $2,000 0.0% --
02/26/2018 02/26/18 Sold $735,000 +6.5% $260 / Sq Ft View Prior Sale
01/18/2018 01/18/18 Pending -- -- --
01/10/2018 01/10/18 For Sale $690,000 +9.5% $244 / Sq Ft
05/10/2017 05/10/17 Sold $630,000 +5.0% $223 / Sq Ft View Prior Sale
04/19/2017 04/19/17 Pending -- -- --
04/05/2017 04/05/17 For Sale $600,000 -- $212 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

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 Type Sale Price Title Company
Grant Deed -- Chicago Title
Grant Deed -- Chicago Title
Grant Deed $677,601 None Listed On Document
Trustee Deed $673,641 Title365
Grant Deed -- None Available
Interfamily Deed Transfer -- None Available
Grant Deed $735,000 Stewart Title
Grant Deed $630,000 Lawyers Title
Grant Deed $550,000 None Available
Grant Deed -- None Available
Interfamily Deed Transfer -- --
Grant Deed $200,000 Investors Title Company
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 Loan Amount Loan Type
Open $1,172,270 New Conventional
Previous Owner $533,611 New Conventional
Previous Owner $588,000 New Conventional
Previous Owner $400,000 Purchase Money Mortgage
Previous Owner $1,365,000 Purchase Money Mortgage
Previous Owner $150,000 Credit Line Revolving
Source: Public Records

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: PW26132375

California Regional Multiple Listing Service (CRMLS)

APN: 5128-023-030

Your Personal Tour Guide

Ask me questions while you tour the home.