NOT LISTED FOR SALE

Estimated Value: $974,044

4 Beds
2 Baths
1,121 Sq Ft
$869/Sq Ft Est. Value

Last Sold December 17, 2024

Last sale price $970,000 $865 Per Sq Ft

Current estimated payment $5,828/month

25 Days on Market

Highlights

  • Furnished
  • Neighborhood Views
  • Central Heating and Cooling System
  • Fremont Elementary School Rated A
  • Laundry Room
  • Vinyl Flooring

About This Home

As of December 2024

This is an opportunity to acquire a high-demand asset in a desirable location with immediate income generation potential. Unlock the potential of this prime mixed-use property in Belmont Heights—an excellent opportunity for savvy investors or owner-users looking for strong value and steady returns. This well-maintained lot offers both commercial and residential spaces, both in turn-key condition and ready to generate income. The front unit, 4141, spans approximately 550 sq. ft. and serves as an office or retail space. With a current rental income of $3,000 per month, there may still be room to increase rent to align with market rates. It features a main room, full bath, kitchen, and two additional rooms, with potential for conversion to residential zoning with minimal modifications. The rear unit, 4147, is a two-bedroom, one-bath single-family home backing up to the quiet Greenbelt Park. This unit has been a highly profitable Airbnb, generating gross rents of approximately $72,000 in 2023—an average of just under $6,000 per month. Together, both units bring in an average of $9,000 per month in rental income, providing an attractive return on investment. The sale price includes not only the property but also all furnishings, appliances, artwork. Additionally, the City's Short-Term Rental (STR) license, a valuable asset, is included in the deal. With separate electric and gas meters for each unit, plus four parking spaces, this property is both flexible and independent for future tenants or owners. Located near Blair Field, Alamitos Heights Park, the beaches, bay and Marine Stadium, this property combines convenience with income potential.

Last Agent to Sell the Property

Mary Ryan

Pacific Sotheby's Int'l Realty Brokerage Phone: 310-713-4860 License #01476437 Listed on: 10/14/2024

Pacific Sotheby's Int'l Realty

Co-Listed By

Sean Stanfield

Pacific Sotheby's Int'l Realty Brokerage Phone: 310-713-4860 License #01024996

Last Buyer's Agent

Christian Humbert

Coldwell Banker Realty License #01347925

Coldwell Banker Realty

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1958 | Remodeled

Lot Details

  • 2,701 Sq Ft Lot
  • No Common Walls
  • Density is 2-5 Units/Acre

Home Design

  • Entry on the 1st floor
  • Composition Roof

Interior Spaces

  • 1,121 Sq Ft Home
  • 1-Story Property
  • Furnished
  • Vinyl Flooring
  • Neighborhood Views
  • Laundry Room

Bedrooms and Bathrooms

  • 4 Bedrooms
  • 2 Bathrooms

Parking

  • 5 Parking Spaces
  • 5 Carport Spaces
  • Parking Available
  • Driveway

Additional Features

  • Exterior Lighting
  • Central Heating and Cooling System

Listing and Financial Details

  • Tax Lot 6
  • Assessor Parcel Number 7254021035
  • $363 per year additional tax assessments

Community Details

Overview

  • 2 Buildings
  • 2 Units

Building Details

  • 2 Leased Units
  • 2 Separate Electric Meters
  • 2 Separate Gas Meters
  • 2 Separate Water Meters
  • Insurance Expense $1,962
  • Maintenance Expense $3,000
  • Other Expense $2,473
  • Professional Management Expense $7,870
  • Operating Expense $27,289
  • Gross Income $120,000
  • Net Operating Income $67,423

Property Details

Home Type

Multi-Family

Year Built

Built in 1958 | Remodeled

Lot Details

0

Listing Details

  • Assessments: No
  • Inclusions: Back unit is fully furnished for Airbnb and will remain in property
  • Professional Management Expense: 7870.00
  • Property Attached: No
  • Road Frontage Type: City Street
  • Subdivision Name Other: Belmont Heights
  • View: Yes
  • Zoning: LBCCA
  • Property Condition: Updated/Remodeled
  • Property Sub Type: Commercial/Residential
  • Property Type: Residential Income
  • Parcel Number: 7254021035
  • Year Built: 1958
  • Special Features: None

Interior Features

  • Interior Amenities: Furnished
  • Stories: 1
  • Common Walls: No Common Walls
  • Flooring: Vinyl
  • Entry Level: 1
  • Price Per Square Foot: 865.30

Exterior Features

  • View: Neighborhood
  • Pool Private: No
  • Roof: Composition
  • Spa: No

Garage/Parking

  • Carport Spaces: 5.00
  • Parking: Yes
  • Parking Features: Driveway, Asphalt
  • Total Parking Spaces: 5.00

Utilities

  • Heating: Yes
  • Laundry: Yes
  • Heating Type: Central
  • Laundry Features: In Closet, Inside
  • Sewer: Public Sewer
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

  • Senior Community: No
  • Community Features: Sidewalks, Street Lights

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 2-5 Units/Acre
  • Lot Size Sq Ft: 2701.00
  • Lot Size Acres: 0.0620

Multi Family

  • Garage Income: 855.00
  • Gross Income: 120000.00
  • Gross Operating Income: 120000.00
  • Gross Scheduled Income: 108000.00
  • Insurance Expense: 1962.00
  • Lot Size Area: 2701.0000 Square Feet
  • Maintenance Expense: 3000.00
  • Net Operating Income: 67423.00
  • Number Of Separate Electric Meters: 2
  • Number Of Separate Gas Meters: 2
  • Number Of Separate Water Meters: 2
  • Number Of Units Leased: 2
  • Number Of Units Total: 2
  • Number With Dishwasher: 2
  • Number With Disposal: 2
  • Number With Patio: 2
  • Number With Range: 2
  • Number With Refrigerator: 2
  • Operating Expense: 27289.00
  • Other Expense: 2473.00
  • Other Expense Description: Utilitie
  • Rent Control: No
  • Total Expenses: 27289.00

Tax Info

  • Tax Census Tract: 5770.00
  • Tax Lot: 6
  • Tax Tract Number: 0000
  • TaxOtherAnnualAssessmentAmount: 363.00

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Oct 14, 2024
Closed on
Oct 31, 2024
Sold by
Pilgrims Way Llc
Bought by
Zhou Alicia and Wang Huihui
Seller's Agent
Mary Ryan
Pacific Sotheby's Int'l Realty
Buyer's Agent
Christian Humbert
Coldwell Banker Realty
List Price
$989,000
Sold Price
$970,000
Premium/Discount to List
-$19,000
-1.92%
Views
30
Current Estimated Value
$974,044

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$4,044
Avg. Annual Appreciation
0.40%
Original Mortgage
$952,430
Interest Rate
6.72%
Mortgage Type
FHA

Purchase Details

Listed on
Sep 15, 2021
Closed on
Feb 2, 2022
Sold by
Anna Ruth Gipson Revocable Trust
Bought by
Pilgrims Way Llc
Seller's Agent
Vinny Jain
Ingenious Asset Group, Inc.
Buyer's Agent
Mark Reavis
Reavis Realty
List Price
$650,000
Sold Price
$645,000
Premium/Discount to List
-$5,000
-0.77%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
15.05%

Purchase Details

Listed on
Sep 15, 2021
Closed on
Dec 21, 2021
Sold by
Leimert Investment Company
Bought by
Anna Ruth Gipson Revocable Trust
Seller's Agent
Vinny Jain
Ingenious Asset Group, Inc.
Buyer's Agent
Mark Reavis
Reavis Realty
List Price
$650,000
Sold Price
$645,000
Premium/Discount to List
-$5,000
-0.77%

Purchase Details

Listed on
Sep 17, 2010
Closed on
Aug 7, 2012
Sold by
Mai Dung H
Bought by
Leimert Investment Company
Seller's Agent
Gina Nguyen
A A Realty
Buyer's Agent
Guillermo Rodriguez
Guillermo Rodriguez, Broker
List Price
$429,900
Sold Price
$399,900
Premium/Discount to List
-$30,000
-6.98%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
5.22%

Purchase Details

Closed on
Dec 27, 2010
Sold by
Chapati Group Llc
Bought by
Mai Dung H

Purchase Details

Closed on
Dec 1, 2005
Sold by
Mai Dung
Bought by
Chapati Group Llc

Purchase Details

Closed on
Aug 18, 2005
Sold by
Nguyen Gina
Bought by
Mai Dung H

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$305,000
Interest Rate
5.61%
Mortgage Type
Commercial

Purchase Details

Closed on
Jul 7, 2005
Sold by
Ronin Investments Inc
Bought by
Mai Dung

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$305,000
Interest Rate
5.61%
Mortgage Type
Commercial

Purchase Details

Closed on
Dec 1, 2003
Sold by
Aragon Luis and Aragon Irene
Bought by
Ronin Investments Inc

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$110,000
Interest Rate
5.86%
Mortgage Type
Commercial

Purchase Details

Closed on
Sep 17, 2003
Sold by
Kityk Jerry and Estate Of Joyce L Cummings
Bought by
Aragon Luis and Aragon Irene

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$117,500
Interest Rate
6.14%
Mortgage Type
Commercial

Purchase Details

Closed on
Feb 24, 1994
Sold by
Mai Tien L H
Bought by
Mai Dung H
Source: Public Records

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

Purchase History

Date Buyer Sale Price Title Company
Zhou Alicia $970,000 Lawyers Title Company
Pilgrims Way Llc -- Law Office Of Randy Spiro
Anna Ruth Gipson Revocable Trust $645,000 Old Republic Title
Leimert Investment Company $400,000 None Available
Mai Dung H -- None Available
Chapati Group Llc -- --
Mai Dung H -- Chicago Title Co
Mai Dung $484,500 Chicago Title Co
Ronin Investments Inc -- Orange Coast Title
Aragon Luis $235,000 Stewart Title Of Ca Inc
Mai Dung H -- --
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Previous Owner Zhou Alicia $952,430
Previous Owner Mai Dung $305,000
Previous Owner Ronin Investments Inc $110,000
Previous Owner Aragon Luis $117,500
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
12/17/2024 12/17/24 Sold $970,000 -1.9% $865 / Sq Ft
11/08/2024 11/08/24 Pending -- -- --
10/14/2024 10/14/24 For Sale $989,000 +53.3% $882 / Sq Ft
01/21/2022 01/21/22 Sold $645,000 -0.8% $575 / Sq Ft View Prior Sale
12/20/2021 12/20/21 Pending -- -- --
12/06/2021 12/06/21 For Sale $650,000 0.0% $580 / Sq Ft
11/01/2021 11/01/21 Pending -- -- --
09/15/2021 09/15/21 For Sale $650,000 +62.5% $580 / Sq Ft
09/04/2012 09/04/12 Sold $399,900 -7.0% $351 / Sq Ft View Prior Sale
08/01/2012 08/01/12 Pending -- -- --
09/17/2010 09/17/10 For Sale $429,900 -- $377 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History Compared to Growth

Source: Public Records

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 $8,695 $970,000 $670,000 $300,000
2024 $8,695 $671,058 $421,362 $249,696
2023 $8,550 $657,900 $413,100 $244,800
2022 $5,871 $464,036 $348,117 $115,919
2021 $5,754 $454,939 $341,292 $113,647
2020 $5,740 $450,275 $337,793 $112,482
2019 $5,673 $441,447 $331,170 $110,277
2018 $5,499 $432,792 $324,677 $108,115
2016 $5,062 $415,988 $312,070 $103,918
2015 $4,858 $409,741 $307,383 $102,358
2014 $4,820 $401,715 $301,362 $100,353
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
  • Section Image
  • Section Image
  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC24212654

California Regional Multiple Listing Service (CRMLS)

APN: 7254-021-035