NOT LISTED FOR SALE
2 Beds
3 Baths
7,638 Sq Ft
0.26 Acres

Last Sold April 08, 2024

Last sale price $2,850,000 $373 Per Sq Ft

63 Days on Market

About This Home

As of April 2024

Pleased to present 202 E. Walnut Street, a garden style, 10-unit apartment complex overflowing with curb appeal, consisting of (9) Large 1-Bedroom units and (1) Studio averaging 763 SF each. Beautifully maintained with lush landscaping and a heavily upgraded property, the units are situated on a sizeable corner lot of a quiet, treelined street. Residents of the property enjoy the proximity to the Historic Downtown District (walking distance) known for its vibrant artistic & cultural scene, trendy dining establishments and various other entertainment related venues. All units of the property have been meticulously cared for and fully upgraded with washer and dryer machines included in each unit, all new kitchens with stainless steel appliance, interior paint, fixture throughout the units, and dual pane windows. Priced at a 6.3% CAP rate on the current rents makes this investment one the most attractive multifamily investments in the entire county. A rare opportunity to take advantage of positive leverage, allowing the investor to place a smaller down payment and increase the cash-on-cash return. Additionally, current ownership is in the process of obtaining approval for (2) ADU (Accessory Dwelling Units) which is expected to receive planning approval shortly. The additional income generate from this unit is expected to increase gross income by 23%.

Last Agent to Sell the Property

Rick Applebaum

Morgan Skenderian Brokerage Email: rma@morganskenderian.com License #01273871 Listed on: 01/31/2024

Co-Listed By

Paul Espinosa

Morgan Skenderian Brokerage Email: rma@morganskenderian.com License #01942627

Last Buyer's Agent

Damien Breaux

Morgan Skenderian License #01460301

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $35,400

Year Built

  • Built in 1937

Lot Details

  • 0.26 Acre Lot
  • Two or More Common Walls

Parking

  • 5 Car Garage

Home Design

  • Apartment
  • Entry on the 1st floor

Interior Spaces

  • 7,638 Sq Ft Home
  • 2-Story Property

Bedrooms and Bathrooms

  • 2 Bedrooms
  • 3 Bathrooms

Laundry

  • Laundry Room
  • Dryer
  • Washer

Outdoor Features

  • Rain Gutters

Listing and Financial Details

  • Legal Lot and Block 11 / D
  • Tax Tract Number 134
  • Assessor Parcel Number 40409213
  • $2,565 per year additional tax assessments

Community Details

Overview

  • 3 Buildings
  • 10 Units

Building Details

  • Rent Control
  • 11 Separate Electric Meters
  • 10 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $3,000
  • Fuel Expense $3,000
  • Gardener Expense $600
  • Insurance Expense $5,347
  • Maintenance Expense $8,084
  • Other Expense $2,695
  • Trash Expense $3,000
  • Water Sewer Expense $3,000
  • New Taxes Expense $37,965
  • Operating Expense $67,441
  • Gross Income $6,000
  • Net Operating Income $202,025

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$35,400

Year Built

Built in 1937

Lot Details

0

Parking

5

Listing Details

  • Assessments: Yes
  • CapRate: 6.30
  • Property Attached: Yes
  • Water Sewer Expenses: 3000.00
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 600.00
  • Parcel Number: 40409213
  • Year Built: 1937
  • Special Features: None

Interior Features

  • Fireplace: No
  • Stories: 2
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Levels: Two
  • Price Per Square Foot: 373.13

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 5.00
  • Total Parking Spaces: 5.00

Utilities

  • Laundry: Yes
  • Laundry Features: Dryer Included, Washer Included
  • Sewer: Public Sewer
  • Trash Expense: 3000.00
  • Water Source: Public

Condo/Co-op/Association

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

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 10000-19999 Sqft
  • Lot Size Sq Ft: 11224.00
  • Lot Size Acres: 0.2577

Multi Family

  • Average1 Bed Area: 763 Square Feet
  • Electric Expense: 3000.00
  • Fuel Expense: 3000.00
  • Gross Income: 6000.00
  • Gross Multiplier: 11.50
  • Gross Operating Income: 269466.00
  • Gross Scheduled Income: 277800.00
  • Insurance Expense: 5347.00
  • Lot Size Area: 11224.0000 Square Feet
  • Maintenance Expense: 8084.00
  • Net Operating Income: 202025.00
  • Number Of Separate Electric Meters: 11
  • Number Of Separate Gas Meters: 10
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 10
  • Operating Expense: 67441.00
  • Other Expense: 2695.00
  • Other Expense Description: reserves
  • Other Income1: 6000.00
  • Other Income Description: RUBS
  • Rent Control: Yes
  • Total Actual Rent: 22650.00
  • Total Expenses: 67441.00

Tax Info

  • New Taxes Expense: 37965.00
  • Tax Block: D
  • Tax Census Tract: 750.02
  • Tax Lot: 11
  • Tax Rate: 1.10
  • Tax Tract Number: 134
  • Tax Annual Amount: 35400.00
  • TaxOtherAnnualAssessmentAmount: 2565.00

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

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
04/08/2024 04/08/24 Sold $2,850,000 -10.8% $373 / Sq Ft
04/03/2024 04/03/24 Pending -- -- --
01/31/2024 01/31/24 For Sale $3,195,000 +26.5% $418 / Sq Ft
05/11/2022 05/11/22 Sold $2,525,000 +3.1% $331 / Sq Ft View Prior Sale
02/10/2022 02/10/22 Pending -- -- --
11/02/2021 11/02/21 For Sale $2,450,000 -- $321 / 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
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: PW24022495

California Regional Multiple Listing Service (CRMLS)