$29,000,000

Estimated payment $182,147/month

3 Beds
5 Baths
77,203 Sq Ft
$376 Price per Sq Ft

Highlights

  • Spa
  • Laundry Room
  • 1-Story Property
  • 6.56 Acre Lot
  • Central Heating and Cooling System

About This Home

We are proud to exclusively present North Woods Apartments, a unique 98-unit multifamily community located at 23925 Eucalyptus Avenue, Moreno Valley. North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup. North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.

Listing Agent

Eric Chen

CB RICHARD ELLIS Brokerage Phone: 626-757-5717 Listed on: 11/17/2025

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1986

Lot Details

  • 6.56 Acre Lot
  • Two or More Common Walls

Home Design

  • Apartment
  • Entry on the 1st floor

Interior Spaces

  • 77,203 Sq Ft Home
  • 1-Story Property

Bedrooms and Bathrooms

  • 3 Bedrooms
  • 5 Bathrooms

Laundry

  • Laundry Room
  • Washer and Electric Dryer Hookup

Parking

  • 108 Open Parking Spaces
  • 167 Parking Spaces
  • 59 Carport Spaces

Additional Features

  • Spa
  • Central Heating and Cooling System

Listing and Financial Details

  • Tax Lot 1
  • Assessor Parcel Number 296092031
  • $9,271 per year additional tax assessments

Community Details

Overview

  • 28 Buildings
  • 98 Units

Recreation

  • Community Pool
  • Community Spa

Building Details

  • 98 Separate Electric Meters
  • 98 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $21,246
  • Fuel Expense $4,217
  • Gardener Expense $36,000
  • Insurance Expense $98,000
  • Maintenance Expense $73,500
  • Other Expense $24,500
  • Pest Control $2,390
  • Pool Expense $3,850
  • Professional Management Expense $192,719
  • Supplies Expense $103,045
  • Trash Expense $68,607
  • Water Sewer Expense $111,526
  • New Taxes Expense $333,335
  • Operating Expense $1,072,935
  • Gross Income $2,971,788
  • Net Operating Income $1,750,264

Property Details

Home Type

Multi-Family

Year Built

Built in 1986

Lot Details

0

Listing Details

  • CapRate: 6.04
  • Professional Management Expense: 192719.00
  • Property Attached: Yes
  • Supplies Expense: 103045.00
  • Water Sewer Expenses: 111526.00
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 36000.00
  • Parcel Number: 296092031
  • Year Built: 1986
  • Special Features: None

Interior Features

  • Stories: 1
  • Common Walls: 2+ Common Walls
  • Entry Level: 1
  • Levels: One
  • Price Per Square Foot: 375.63
  • Spa Features: Community

Exterior Features

  • Pool Expense: 3850.00
  • Pool Features: Community
  • Pool Private: No
  • Spa: Yes

Garage/Parking

  • Carport Spaces: 59.00
  • Total Parking Spaces: 167.00
  • Uncovered Spaces: 108.00

Utilities

  • Heating: Yes
  • Laundry: Yes
  • Heating Type: Central
  • Laundry Features: Electric Dryer Hookup, Washer Hookup
  • Pest Control Expense: 2390.00
  • Sewer: Public Sewer
  • Trash Expense: 68607.00
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

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

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot Over 40000 Sqft
  • Lot Size Sq Ft: 285754.00
  • Lot Size Acres: 6.5600

Multi Family

  • Electric Expense: 21246.00
  • Fuel Expense: 4217.00
  • Gross Income: 2971788.00
  • Gross Multiplier: 9.76
  • Gross Operating Income: 2823199.00
  • Gross Scheduled Income: 2971788.00
  • Insurance Expense: 98000.00
  • Laundry Income: 14111.00
  • Lot Size Area: 285754.0000 Square Feet
  • Maintenance Expense: 73500.00
  • Net Operating Income: 1750264.00
  • Number Of Separate Electric Meters: 98
  • Number Of Separate Gas Meters: 98
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 98
  • Operating Expense: 1072935.00
  • Other Expense: 24500.00
  • Other Expense Description: Reserves
  • Rent Control: No
  • Total Expenses: 1072935.00

Tax Info

  • New Taxes Expense: 333335.00
  • Tax Census Tract: 042514
  • Tax Lot: 1
  • TaxOtherAnnualAssessmentAmount: 9271.00

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

Property History

Date Event Price List to Sale Price per Sq Ft
11/17/2025 11/17/25 For Sale $29,000,000 -- $376 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: CV25261976

California Regional Multiple Listing Service (CRMLS)