$2,500,000
$250K PRICE DROP

Estimated payment $16,095/month

Total Views 9,149
5 Beds
4 Baths
11,338 Sq Ft
$220 Price per Sq Ft

Highlights

  • 0.34 Acre Lot
  • No HOA
  • Laundry Room
  • Long Beach Polytechnic High School Rated A

About This Home

***PRICE IMPROVEMENT***Prime Investment Opportunity with FULLY APPROVED PLANS RTI***Entitled 11-Unit Development with Existing Cash Flow in Long Beach. This is a rare and highly attractive opportunity to acquire a stabilized 6-unit multifamily property situated on an oversized lot already entitled for an additional 5 units—bringing the total future unit count to 11 units. Upon completion, the project is projected to be valued at over $6,000,000, making this a compelling investment with significant upside potential. 5 of 6 units fully renovated with brand-new systems throughout the property, ensuring minimal immediate capital expenditures. Unit Mix (Existing 6 Units):(4) 1 Bed / 1 Bath(1) 2 Bed / 1 Bath(1) 2 Bed / 2 Bath. Entitled 5 Additional Units: FULLY APPROVED PLANS RTI - (2) 3 Bed / 2 Bath units with grade-level parking(3) 4 Bed / 3 Bath townhome-style units, also with grade-level parking. Stabilized Gross Income: Projected to generate nearly $37,000 per month upon full build-out.Strong Cap Rate: Stabilized at a 6.75% Cap Rate on cost. Attractive GRM: Achieves a 10.74 GRM on cost, underscoring strong investment fundamentals.Projected end value exceeds $6,000,000, providing exceptional upside in one of Long Beach’s hottest rental markets.Conservatively underwritten profits of $1.2M+ make this an ideal low-risk, high-reward investment. Benefit from consistent cash flow during the development process with income from the stabilized 6 existing units. Existing units offset holding costs, while entitled plans minimize entitlement risk.Situated in Long Beach, a thriving rental market with strong tenant demand and long-term appreciation potential. This property offers the best of both worlds: stable cash flow today and exceptional upside tomorrow. With a clear path to development and substantial projected returns, this is an opportunity that investors and developers alike will not want to miss. ***OWNER FINANCING OPTIONS***LET'S GET CREATIVE***

Listing Agent

JENNIFER MENDOZA

EXP REALTY OF CALIFORNIA INC Brokerage Email: agentjennifermendoza@gmail.com License #01991593 Listed on: 12/16/2024

EXP REALTY OF CALIFORNIA INC

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1915

Lot Details

  • 0.34 Acre Lot
  • Two or More Common Walls

Parking

  • 5 Car Garage

Home Design

  • Apartment

Interior Spaces

  • 11,338 Sq Ft Home
  • 2-Story Property

Bedrooms and Bathrooms

  • 5 Bedrooms
  • 4 Bathrooms

Laundry

  • Laundry Room
  • Washer and Electric Dryer Hookup

Listing and Financial Details

  • Legal Lot and Block 5 / C
  • Tax Tract Number 576501
  • Assessor Parcel Number 7266009015
  • $1,839 per year additional tax assessments
  • Seller Considering Concessions

Community Details

Overview

  • No Home Owners Association
  • 4 Buildings
  • 6 Units
  • Alamitos Beach Subdivision

Building Details

  • 6 Leased Units
  • 11 Separate Electric Meters
  • 11 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $2,000
  • Insurance Expense $4,535
  • Professional Management Expense $17,765
  • Trash Expense $1,700
  • Water Sewer Expense $3,500
  • Operating Expense $118,616
  • Gross Income $444,120
  • Net Operating Income $316,739

Property Details

Home Type

Multi-Family

Year Built

Built in 1915

Lot Details

0

Parking

5

Listing Details

  • CapRate: 6.64
  • Price Per Unit: 416667
  • Professional Management Expense: 17765.00
  • Property Attached: Yes
  • Subdivision Name Other: Alamitos Beach (AB)
  • Water Sewer Expenses: 3500.00
  • Zoning: LBR3S
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 7266009015
  • Year Built: 1915
  • AgentOnly_SellerConsiderConcessionYN: Yes
  • Special Features: None

Interior Features

  • Stories: 2
  • Entry Location: /
  • Common Walls: 2+ Common Walls
  • Levels: Two
  • Price Per Square Foot: 220.50

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 5.00
  • Total Parking Spaces: 5.00

Utilities

  • Laundry: Yes
  • Laundry Features: Electric Dryer Hookup, Washer Hookup
  • Sewer: Public Sewer
  • Trash Expense: 1700.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Curbs, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 10000-19999 Sqft
  • Lot Size Sq Ft: 14871.00
  • Lot Size Acres: 0.3414

Multi Family

  • Electric Expense: 2000.00
  • Gross Income: 444120.00
  • Gross Multiplier: 10.74
  • Gross Operating Income: 435355.00
  • Gross Scheduled Income: 444120.00
  • Insurance Expense: 4535.00
  • Lot Size Area: 14871.0000 Square Feet
  • Net Operating Income: 316739.00
  • Number Of Rented Garages: 6
  • Number Of Separate Electric Meters: 11
  • Number Of Separate Gas Meters: 11
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 6
  • Number Of Units Total: 6
  • Operating Expense: 118616.00
  • Rent Control: No
  • Total Actual Rent: 13870.00
  • Total Expenses: 118616.00
  • Vacancy Allowance Rate: 3.00

Tax Info

  • Tax Block: C
  • Tax Census Tract: 5765.01
  • Tax Lot: 5
  • Tax Tract Number: 576501
  • TaxOtherAnnualAssessmentAmount: 1839.00

Map

Range of Values:

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

Property History

Date Event Price Change Sq Ft Price
06/21/2025 06/21/25 Price Changed $2,500,000 -5.7% $220 / Sq Ft
05/09/2025 05/09/25 Price Changed $2,650,000 -3.6% $234 / Sq Ft
12/16/2024 12/16/24 For Sale $2,750,000 -- $243 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Homes in the area

  • 939 Pacific Ave, Long Beach, CA 90813

    $3,000,000

    • 1 Bed
    • 1 Bath
    • 7,836 Sq Ft
    • 939 Pacific Ave
    • Long Beach, CA

    We are pleased to present 939 Pacific Avenue, a fully renovated thirteen-unit apartment complex located just outside the historic Drake Park/Willmore City neighborhood in Downtown Long Beach. Situated less than a block from the K-9 Corner Dog Park and a short bike ride to The Promenade and City Place Shopping Center, this property benefits from the continued revitalization of the Downtown Long

    Chris van Vuuren Lyon Stahl Investment Real Estate, Inc.

    Section Image
  • 1323 Dawson Ave, Long Beach, CA 90804

    $1,995,000

    • 1 Bed
    • 2 Baths
    • 6,499 Sq Ft
    • 1323 Dawson Ave
    • Long Beach, CA

    1323 Dawson Avenue is a 12-unit apartment asset in Long Beach, California. The property is offered at 8.85 GRM and 7.36% Capitalization Rate on current rents. The property is comprised of 10 Studio’s and 2 one-bedroom apartments, with most of the units being single story construction. Parking is off site and utilities are master metered, providing additional income upside through the

    Mike Marcu Mike Marcu, Broker

    Section Image
  • 1757 Long Beach Blvd, Long Beach, CA 90813

    $2,500,000

    • 1 Bed
    • 3 Baths
    • 7,108 Sq Ft
    • 1757 Long Beach Blvd
    • Long Beach, CA

    Value add mixed use property for sale in Long Beach along with separately parceled parking lot in rear on apartments. Total land size of 15,431 SF between both lots. Long terms owners and tenants with two retail units, 7 apartments units, and an excess of parking on Long Beach Blvd. A new owner has the opportunity to convert the two retail units out front into ADU's as well as build additional

    Austin Carr Realty One Group United

    Section Image
  • 5320 Lime Ave, Long Beach, CA 90805

    $2,375,000

    • 2 Beds
    • 6,048 Sq Ft
    • 5320 Lime Ave
    • Long Beach, CA

    Two Residential Income Buildings! Both 5220 and 5334 Lime Ave, each with separate parcial, will be sold together. Consisting of a total of 11 one bedroom and one bathroom units, with three (3) one care garages and 11 parking spaces and Laundry room with coin washer and dryer. This is a very well maintained property! Newer exterior paint and new roof (3 +/- years old). Property is centrally

    Paulo Menezes Addax Realty Co.

    Section Image
  • 540 E Adams St, Long Beach, CA 90805

    $2,795,000

    • 1 Bed
    • 1 Bath
    • 10,310 Sq Ft
    • 540 E Adams St
    • Long Beach, CA

    **Pride of Ownership Community Across From Jordan High School & Houghton Park****Priced at $174,688/Unit & $271.10/SF****9.32 GRM & 7.3% Cap Rate on Current Income****7.61 GRM & 9.7% Cap Rate on Market Rents****Easy Upside in Rental Income for a New Owner**----540 E. Adams Street offers an investor the opportunity to acquire 16 units in the strong rental market of North

    Doug Rodermund Morgan Skenderian

    Section Image
  • 555 E Adams St, Long Beach, CA 90805

    $2,840,000

    • 1 Bed
    • 1 Bath
    • 10,310 Sq Ft
    • 555 E Adams St
    • Long Beach, CA

    **Pride of Ownership Community Across From Jordan High School & Houghton Park****Priced at $177,500/Unit & $275.46/SF****9.55 GRM & 7.1% Cap Rate on Current Income****7.74 GRM & 9.5% Cap Rate on Market Rents****Easy Upside in Rental Income for a New Owner**----555 E. Adams Street offers an investor the opportunity to acquire 16 units in the strong rental market of North

    Doug Rodermund Morgan Skenderian

    Section Image
  • 541 E 64th St, Long Beach, CA 90805

    $2,795,000

    • 1 Bed
    • 1 Bath
    • 10,194 Sq Ft
    • 541 E 64th St
    • Long Beach, CA

    **Excellent North Long Beach Location Across From Jordan High School & Houghton Park****Priced at $174,687/Unit & $274.18/SF****9.68 GRM & 7.1% Cap Rate on Current Income****7.64 GRM & 9.8% Cap Rate on Market Rents****First Time on the Market in Decades**----The 64th Street Apartments offer an investor the opportunity to acquire 16 units in the strong rental market of

    Doug Rodermund Morgan Skenderian

    Section Image
  • 17420 Downey Ave, Bellflower, CA 90706

    $3,100,000

    • 2 Beds
    • 1 Bath
    • 7,129 Sq Ft
    • 17420 Downey Ave
    • Bellflower, CA

    This eight-unit apartment building is located at 17420 Downey Avenue in Bellflower, CA. The property benefits from its excellent unit mix of 100% two-bedroom and one-bath units. Each unit has undergone a complete interior renovation. Upgrades include new vinyl plank flooring throughout, new shaker cabinets and quartz countertops, ceiling fans in living rooms and bedrooms, new fixtures in kitchens

    Jason Kirklen Kirklen Investment Group

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: IV24250595

California Regional Multiple Listing Service (CRMLS)