$1,525,000

Estimated payment $8,307/month

6 Beds
5 Baths
3,946 Sq Ft
$386 Price per Sq Ft

Highlights

  • Golf Course Community
  • Main Floor Primary Bedroom
  • Built-In Features
  • Fremont Elementary School Rated A
  • High Ceiling
  • Crown Molding

About This Home

We are pleased to present 3822 E. 7th Street, a well-maintained 5-unit multifamily investment opportunity located in the Belmont Heights submarket of Long Beach. This 5,014 SF lot benefits from extremely efficient lot coverage as it features (2) separate structures, a large central courtyard, and a communal outdoor barbeque area in the rear. The front structure consists of (4) 1 Bed/1 Bath units. These spacious, nearly identical units span approximately 750 square feet each and showcase the classic character and charm associated with vintage Belmont Heights apartments. The rear structure features (1) fully remodeled 2 Bed/1 Bath unit upstairs with approximately 950 SF of living area, which includes a master bedroom and walk in closet. Downstairs, there are (3) garages (one of which is currently being used for owner storage), and an on-site laundry room with leased units. Overall, the property has been meticulously maintained by ownership and features copper plumbing throughout with a consistently maintained main sewer line, exceptional unit interiors, and a recently inspected roof found to be in excellent condition. Priced at a 5.21% CAP rate and 12.47 GRM on current in-place income, with upside to an achievable 7.63% Market CAP rate and 9.47 Market GRM, this offering provides investors with strong day-one cash flow with compelling value-add components on multiple fronts. First, the 33% rent upside is compounded by the building’s extremely efficient expense profile as owner-paid utility expenses have historically remained very low. Further, the prudent investor can increase NOI by transitioning to owner-operated laundry equipment and monetizing the garage currently used for owner storage. In addition, the configuration of the rear structure offers significant ADU appeal (buyer to verify). Lastly, this Belmont Heights location boasts a Walk Score of 92 (“Walker’s Paradise”) and is located near excellent schools, including Woodrow Wilson High School a mere half mile away. In addition, the property’s proximity to the Traffic Circle provides convenient access to the major economic and employment hubs of Los Angeles and Orange counties, supporting consistent tenant demand in this strong infill location

Listing Agent

Joshua Barut

Lyon Stahl Investment Real Estate, Inc. Brokerage Phone: 562-457-8126 License #01971720 Listed on: 07/27/2026

Lyon Stahl Investment Real Estate, Inc.

Property Details

Home Type

  • Apartment

Year Built

  • Built in 1924 | Remodeled

Lot Details

  • 5,014 Sq Ft Lot
  • No Common Walls
  • Back Yard
  • Density is up to 1 Unit/Acre

Parking

  • 3 Car Garage
  • Parking Available
  • Single Garage Door

Home Design

  • Entry on the 1st floor
  • Flat Roof Shape
  • Raised Foundation
  • Copper Plumbing

Interior Spaces

  • 3,946 Sq Ft Home
  • 2-Story Property
  • Built-In Features
  • Crown Molding
  • High Ceiling
  • Ceiling Fan
  • Blinds
  • Window Screens
  • Entryway
  • Living Room
  • Security Lights

Kitchen

  • Gas Oven
  • Gas Cooktop
  • Microwave

Bedrooms and Bathrooms

  • 6 Bedrooms
  • Primary Bedroom on Main
  • Walk-In Closet
  • 5 Bathrooms

Laundry

  • Laundry in unit
  • Leased Washer and Dryer

Accessible Home Design

  • More Than Two Accessible Exits
  • Accessible Parking

Outdoor Features

  • Exterior Lighting

Utilities

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

Listing and Financial Details

  • Tax Lot 4
  • Tax Tract Number 3537
  • Assessor Parcel Number 7254026005
  • $1,115 per year additional tax assessments

Community Details

Overview

  • 2 Buildings
  • 5 Units
  • Belmont Heights Subdivision

Amenities

  • Laundry Facilities

Recreation

  • Golf Course Community

Building Details

  • 5 Separate Electric Meters
  • 5 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $1,056
  • Insurance Expense $5,919
  • Maintenance Expense $3,524
  • Professional Management Expense $5,874
  • Water Sewer Expense $1,968
  • New Taxes Expense $18,306
  • Operating Expense $36,648
  • Gross Income $116,153
  • Net Operating Income $79,496

Property Details

Home Type

Apartment

Year Built

Built in 1924 | Remodeled

Lot Details

5,014 Sq Ft Lot

Parking

3

Listing Details

  • CapRate: 5.21
  • Professional Management Expense: 5874.00
  • Property Attached: No
  • Security: Security Lights
  • Subdivision Name Other: Belmont Heights (BH)
  • View: No
  • Water Sewer Expenses: 1968.00
  • Property Condition: Updated/Remodeled
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 7254026005
  • Year Built: 1924
  • Special Features: None

Interior Features

  • Fireplace: No
  • Interior Amenities: Crown Molding, Built-in Features, High Ceilings, Ceiling Fan(s), Copper Plumbing Full
  • Stories: 2
  • Common Walls: No Common Walls
  • Accessibility Features: 2+ Access Exits, Parking
  • Appliances: Yes
  • Entry Level: 1
  • Levels: Two
  • Price Per Square Foot: 386.47
  • Room Type: Walk-In Closet, Entry, Main Floor Primary Bedroom, Kitchen, Living Room, Main Floor Bedroom
  • Window Features: Blinds, Screens

Exterior Features

  • Foundation: Raised
  • Exterior Features: Lighting
  • Pool Private: No
  • Roof: Flat
  • Spa: No

Garage/Parking

  • Garage Spaces: 3.00
  • Parking: Yes
  • Parking Features: Garage, Garage - Single Door
  • Total Parking Spaces: 3.00

Utilities

  • Heating: Yes
  • Laundry: Yes
  • Appliances: Gas Cooktop, Water Heater, Microwave, Refrigerator, Gas Oven
  • Heating Type: Wall Furnace
  • Laundry Features: Common Area
  • Sewer: Public Sewer
  • Water Source: Public
  • Cooling: Wall/Window Unit(s)
  • Cooling: Yes

Condo/Co-op/Association

  • Senior Community: No
  • Community Features: Curbs, Golf, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 0-1 Unit/Acre, Back Yard
  • Lot Size Sq Ft: 5014.00
  • Lot Size Acres: 0.1151

Rental Info

  • Garage Rental Rate: 350.00
  • Tenant Pays: Gas, Electricity

Multi Family

  • Electric Expense: 1056.00
  • Garage Income: 350.00
  • Gross Income: 116153.00
  • Gross Multiplier: 12.47
  • Gross Operating Income: 116153.00
  • Gross Scheduled Income: 122256.00
  • Insurance Expense: 5919.00
  • Laundry Equipment Own Lease: Lease
  • Lot Size Area: 5014.0000 Square Feet
  • Maintenance Expense: 3524.00
  • Maintenance Percent: 3.00
  • Net Operating Income: 79496.00
  • Number Of Rented Garages: 2
  • Number Of Separate Electric Meters: 5
  • Number Of Separate Gas Meters: 5
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 5
  • Operating Expense: 36648.00
  • Operating Expense Percent: 31.00
  • Other Income1: 576.00
  • Other Income Description: Reimbursables (Electric)
  • Rent Control: No
  • Total Expenses: 36648.00
  • Vacancy Allowance Rate: 5.00

Tax Info

  • New Taxes Expense: 18306.00
  • Tax Lot: 4
  • Tax Tract Number: 3537
  • TaxOtherAnnualAssessmentAmount: 1115.00

Map

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

Tax History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

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 $2,565 $113,942 $42,878 $71,064
2024 $2,419 $111,709 $42,038 $69,671
2023 $2,369 $109,519 $41,214 $68,305
2022 $2,252 $107,372 $40,406 $66,966
2021 $2,172 $105,267 $39,614 $65,653
2020 $2,165 $104,468 $39,208 $65,260
2019 $2,141 $102,426 $38,440 $63,986
2018 $2,023 $100,424 $37,687 $62,737
2016 $1,850 $96,258 $36,225 $60,033
2015 $1,794 $94,813 $35,681 $59,132
2014 $1,814 $92,957 $34,983 $57,974
Source: Public Records

Property History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Event Price List to Sale Price per Sq Ft
07/27/2026 07/27/26 For Sale $1,525,000 -- $386 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SB26163180

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

Ask me questions while you tour the home.