NOT LISTED FOR SALE

348 N Prospero Dr Covina, CA 91723

6 Beds
4 Baths
13,862 Sq Ft
0.38 Acres

Last Sold June 30, 2014

Last sale price $2,350,000 $170 Per Sq Ft

52 Days on Market

Highlights

  • Private Pool
  • 0.38 Acre Lot
  • Wood Flooring
  • South Hills High School Rated A-
  • Property is near park
  • Cooling System Mounted To A Wall/Window

About This Home

As of June 2014

The Prospero Apartments has an excellent unit mix of 1 - one bedroom one bath unit, 9 - two bedroom one bath units, and 4 - three bedroom two bath units. Currently, the rent for the one bedroom one bath unit is $75 or 8% below the market rate of $925/month. The two bedroom one bath units are $125-$175 or 10%-14% below the market rate of $1,225/month. The three bedroom two bath units are $100 or 7% below the market rate of $1,400/month. Upon bringing up the current rents to the market level, this property will generate an additional $1,650/month income, and the annual gross income is targeted at $213,960. The Prospero Apartments is situated on a 16,358 square foot lot, with 14 carport parking, one for each unit. Historically, this apartment building has always had the occupancy rate of 100%. This is an ideal opportunity for owners who enjoy stable cash flow in a solid rental neighborhood with healthy rent increases to apply for higher returns in the next 12 months.

Last Agent to Sell the Property

Eric Chen

CB RICHARD ELLIS Listed on: 03/25/2014

Last Buyer's Agent

Robert Huang

DYNASTY REAL ESTATE License #01887827

DYNASTY REAL ESTATE

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1963

Lot Details

  • 0.38 Acre Lot
  • No Common Walls
  • Landscaped
  • Front Yard
  • Density is 36-40 Units/Acre

Home Design

  • Frame Construction
  • Composition Roof
  • Wood Siding
  • Stucco

Interior Spaces

  • 13,862 Sq Ft Home
  • Blinds
  • Wood Flooring

Kitchen

  • Gas Cooktop
  • Disposal

Bedrooms and Bathrooms

  • 6 Bedrooms
  • 4 Bathrooms

Laundry

  • Laundry Room
  • Leased Washer and Dryer

Parking

  • 14 Parking Spaces
  • 14 Carport Spaces
  • Parking Available

Pool

  • Private Pool
  • Fence Around Pool

Location

  • Property is near park
  • Suburban Location

Utilities

  • Cooling System Mounted To A Wall/Window
  • Wall Furnace

Listing and Financial Details

  • Tenant pays for cable TV, electricity, gas
  • Tax Lot 22
  • Tax Tract Number 21003
  • Assessor Parcel Number 8429033032

Community Details

Recreation

  • Community Pool

Building Details

  • 14 Leased Units
  • 14 Separate Electric Meters
  • 15 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $1,345
  • Gardener Expense $1,200
  • Insurance Expense $2,942
  • Maintenance Expense $7,533
  • Pool Expense $1,680
  • Professional Management Expense $6,592
  • Trash Expense $4,471
  • Water Sewer Expense $8,682
  • New Taxes Expense $27,892
  • Gross Income $16,180
  • Net Operating Income $119,158

Additional Features

  • 14 Units
  • Laundry Facilities

Property Details

Home Type

Multi-Family

Year Built

Built in 1963

Lot Details

0

Listing Details

  • CapRate: 4.86
  • Professional Management Expense: 6592.00
  • Property Attached: No
  • Water Sewer Expenses: 8682.00
  • Zoning: CVRD2000*
  • Property Type: Residential Income
  • Gardener Expense: 1200.00
  • Parcel Number: 8429033032
  • Year Built: 1963
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Common Walls: No Common Walls
  • Flooring: Wood
  • Appliances: Yes
  • Levels: Two
  • Price Per Square Foot: 169.53
  • Window Features: Blinds

Exterior Features

  • Pool Expense: 1680.00
  • Pool Features: Community, Fenced
  • Pool Private: Yes
  • Roof: Composition
  • Construction Materials: Frame, Stucco, Wood Siding

Garage/Parking

  • Carport Spaces: 14.00
  • Parking: Yes
  • Parking Features: Carport, On Site
  • Total Parking Spaces: 14.00

Utilities

  • Utilities: Sewer Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Disposal, Gas Cooktop
  • Heating Type: Wall Furnace
  • Laundry Features: Community
  • Trash Expense: 4471.00
  • Water Source: Public
  • Cooling: Wall/Window Unit(s)
  • Cooling: Yes

Condo/Co-op/Association

  • Senior Community: No
  • Community Features: Suburban

Lot Info

  • Lot Features: 36-40 Units/Acre, Front Yard, Landscaped, Park Nearby
  • Lot Size Sq Ft: 16358.00
  • Lot Size Acres: 0.3760

Rental Info

  • Tenant Pays: Cable TV, Electricity, Gas

Multi Family

  • Average1 Bed Area: 652
  • Average2 Bed Area: 950
  • Average3 Bed Area: 1165
  • Electric Expense: 1345.00
  • Gross Income: 16180.00
  • Gross Scheduled Income: 194160.00
  • Insurance Expense: 2942.00
  • Laundry Equipment Own Lease: Lease
  • Lot Size Area: 16358.0000 Square Feet
  • Maintenance Expense: 7533.00
  • Net Operating Income: 119158.00
  • Number Of Separate Electric Meters: 14
  • Number Of Separate Gas Meters: 15
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 14
  • Number Of Units Total: 14
  • Operating Expense: 69177.00
  • Operating Expense Percent: 36.73
  • Rent Control: No
  • Total Actual Rent: 15900.00
  • Vacancy Allowance Rate: 3.00

Tax Info

  • New Taxes Expense: 27892.00
  • Tax Lot: 22
  • Tax Tract Number: 21003
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
06/30/2014 06/30/14 Sold $2,350,000 -4.1% $170 / Sq Ft
05/16/2014 05/16/14 Pending -- -- --
03/25/2014 03/25/14 For Sale $2,450,000 -- $177 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History

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 $38,401 $2,880,770 $1,041,979 $1,838,791
2024 $38,401 $2,824,286 $1,021,549 $1,802,737
2023 $37,885 $2,768,909 $1,001,519 $1,767,390
2022 $37,413 $2,714,618 $981,882 $1,732,736
2021 $36,851 $2,661,391 $962,630 $1,698,761
2019 $36,053 $2,583,280 $934,079 $1,649,201
2018 $34,585 $2,532,644 $915,764 $1,616,880
2016 $32,627 $2,433,506 $880,204 $1,553,302
2015 $31,714 $2,396,953 $866,983 $1,529,970
2014 $31,305 $2,349,811 $1,092,935 $1,256,876
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: CV14060791

California Regional Multiple Listing Service (CRMLS)
Your Personal Tour Guide

Ask me questions while you tour the home.