NOT LISTED FOR SALE
6 Beds
4 Baths
20,472 Sq Ft
0.71 Acres

Last Sold December 20, 2019

Last sale price $3,125,000 $153 Per Sq Ft

21 Days on Market

Highlights

  • 0.71 Acre Lot
  • Laundry Room
  • Front Yard
  • Property is near public transit
  • Landscaped

About This Home

As of December 2019

PLEASE DRIVE BY ONLY. TOURS BY APPOINTMENT ONLY.
The Rose Garden apartments is a twenty-four unit complex composed of a very desirable unit mix of 10 one bedroom / one bath units, 12 two bedroom / one bath units and 2 three bedroom / two bath units. The property has had over $650,000 in recent improvements which includes HVAC systems, all new vinyl windows, water heater replacements, plumbing updates, electrical updates, exterior lighting, flooring, and kitchen/bathroom renovations. This investment opportunity has an actual CAP rate of 6.36% and a proforma CAP rate of 6.79%. The actual GRM is 9.84 with a proforma GRM of 8.93. Please contact Le Investment Group for full marketing package.

Last Agent to Sell the Property

Albert Le

LE INVESTMENT GROUP License #01468313 Listed on: 09/10/2019

Last Buyer's Agent

Manny Martinez

Berkshire Hathaway Home Services California Properties License #01785803

Berkshire Hathaway Home Services California Properties

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1964

Lot Details

  • 0.71 Acre Lot
  • 1 Common Wall
  • Landscaped
  • Sprinkler System
  • Front Yard
  • Density is 21-25 Units/Acre

Parking

  • 24 Parking Spaces

Home Design

  • 20,472 Sq Ft Home
  • Property Attached

Bedrooms and Bathrooms

  • 6 Bedrooms
  • 4 Bathrooms

Laundry

  • Laundry Room

Location

  • Property is near public transit
  • Suburban Location

Listing and Financial Details

  • Tax Lot 5
  • Tax Tract Number 291
  • Assessor Parcel Number 0272291400000

Community Details

Building Details

  • 25 Separate Electric Meters
  • 2 Separate Water Meters
  • Cable TV Expense $22,978
  • Electric Expense $3,405
  • Insurance Expense $7,557
  • Maintenance Expense $10,575
  • Other Expense $14,100
  • Pest Control $1,500
  • Professional Management Expense $17,625
  • Supplies Expense $5,400
  • Trash Expense $4,621
  • Water Sewer Expense $5,817
  • New Taxes Expense $41,786
  • Operating Expense $135,364
  • Gross Income $358,200
  • Net Operating Income $217,134

Additional Features

  • 24 Units
  • Laundry Facilities

Property Details

Home Type

Multi-Family

Year Built

Built in 1964

Lot Details

0

Listing Details

  • CapRate: 6.79
  • Professional Management Expense: 17625.00
  • Property Attached: Yes
  • Supplies Expense: 5400.00
  • Water Sewer Expenses: 5817.00
  • Property Type: Residential Income
  • Parcel Number: 0272291400000
  • Year Built: 1964
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Common Walls: 1 Common Wall
  • Price Per Square Foot: 152.65

Exterior Features

  • Pool Private: No

Garage/Parking

  • Total Parking Spaces: 24.00

Utilities

  • Laundry: Yes
  • Laundry Features: Common Area
  • Pest Control Expense: 1500.00
  • Sewer: Public Sewer
  • Trash Expense: 4621.00
  • Water Source: Public

Condo/Co-op/Association

  • Senior Community: No
  • Community Features: Suburban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 21-25 Units/Acre, Front Yard, Landscaped, Near Public Transit, Sprinkler System
  • Lot Size Sq Ft: 30927.60
  • Lot Size Acres: 0.7100

Multi Family

  • Cable TV Expense: 22978.00
  • Electric Expense: 3405.00
  • Gross Income: 358200.00
  • Gross Multiplier: 8.93
  • Gross Scheduled Income: 358200.00
  • Insurance Expense: 7557.00
  • Lot Size Area: 0.7100 Acres
  • Maintenance Expense: 10575.00
  • Net Operating Income: 217134.00
  • Number Of Separate Electric Meters: 25
  • Number Of Separate Water Meters: 2
  • Number Of Units Total: 24
  • Operating Expense: 135364.00
  • Other Expense: 14100.00
  • Other Expense Description: onsite
  • Rent Control: No
  • Total Expenses: 135364.00

Tax Info

  • New Taxes Expense: 41786.00
  • Tax Lot: 5
  • Tax Tract Number: 291

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
12/20/2019 12/20/19 Sold $3,125,000 -2.3% $153 / Sq Ft
10/01/2019 10/01/19 Pending -- -- --
09/10/2019 09/10/19 For Sale $3,200,000 -- $156 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History Compared to Growth

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: IV19218501

California Regional Multiple Listing Service (CRMLS)