NOT LISTED FOR SALE
17 Beds
10 Baths
10,700 Sq Ft
0.31 Acres

Last Sold October 20, 2017

Last sale price $3,760,000 $351 Per Sq Ft

3 Days on Market

Highlights

  • 13,531 Sq Ft lot
  • Fireplace in Kitchen
  • Laundry Room
  • Horace Mann Elementary School Rated A-
  • No HOA
  • Rectangular Lot

About This Home

As of October 2017

Newer built(1986)14 units. Located in a secure gated building. Double lot with subterranean parking. There are 8 two bedroom one bath and 6 one bedroom one bath.
Property has long term tenants and the lease amounts have not been properly adjusted for the past 12 years.
Most of the units are on month to month lease contract.
Units 13 and 14 information are combined due to input limitation.
The pro-forma income is based on the current comps for the area, estimated at $273,600 after future rental adjustment. Operating expense will change to $90,000 and estimated net income will be $183,500.
Estimated future cap rate = 5.09
Estimated future Gross multiplier = 13.15
Buyers are hereby advised to check the most current comps for more accurate projections.

Last Agent to Sell the Property

Kamran Mahdavi

Kamran Mahdavi, Broker License #01234129 Listed on: 07/06/2017

Last Buyer's Agent

Kamran Mahdavi

Kamran Mahdavi, Broker License #01234129 Listed on: 07/06/2017

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1986

Lot Details

  • 0.31 Acre Lot
  • Two or More Common Walls
  • Rectangular Lot
  • Level Lot

Parking

  • 14 Car Garage
  • Parking Available
  • Assigned Parking

Home Design

  • Apartment

Interior Spaces

  • 10,700 Sq Ft Home
  • 3-Story Property
  • Fireplace in Kitchen
  • Laundry Room

Bedrooms and Bathrooms

  • 17 Bedrooms
  • 10 Bathrooms

Outdoor Features

  • Exterior Lighting

Listing and Financial Details

  • Tenant pays for cable TV, electricity
  • Tax Lot 35
  • Tax Tract Number 1164
  • Assessor Parcel Number 5674025037

Community Details

Overview

  • No Home Owners Association
  • 2 Buildings
  • 14 Units

Amenities

  • Laundry Facilities

Building Details

  • 14 Leased Units
  • 14 Separate Electric Meters
  • 1 Separate Gas Meter
  • 1 Separate Water Meter
  • Electric Expense $1,700
  • Fuel Expense $360
  • Gardener Expense $2,220
  • Insurance Expense $5,460
  • Maintenance Expense $8,400
  • Other Expense $1,200
  • Pest Control $600
  • Professional Management Expense $9,600
  • Trash Expense $2,160
  • Water Sewer Expense $14,400
  • New Taxes Expense $38,520
  • Operating Expense $85,480
  • Gross Income $3,000
  • Net Operating Income $119,900

Property Details

Home Type

Multi-Family

Year Built

Built in 1986

Lot Details

0

Parking

14

Listing Details

  • CapRate: 3.33
  • Professional Management Expense: 9600.00
  • Property Attached: Yes
  • Water Sewer Expenses: 14400.00
  • Zoning: GLR4*
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 2220.00
  • Parcel Number: 5674025037
  • Year Built: 1986
  • Special Features: None

Interior Features

  • Fireplace: Yes
  • Stories: 3
  • Common Walls: 2+ Common Walls
  • Fireplace Features: Kitchen
  • Levels: Three Or More
  • Price Per Square Foot: 351.40

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 14.00
  • Parking: Yes
  • Parking Features: Assigned
  • Total Parking Spaces: 14.00

Utilities

  • Laundry: Yes
  • Laundry Features: Community
  • Pest Control Expense: 600.00
  • Sewer: Public Sewer
  • Trash Expense: 2160.00
  • Water Source: Public

Condo/Co-op/Association

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

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 10000-19999 Sqft, Rectangular Lot, Level
  • Lot Size Sq Ft: 13531.00

Rental Info

  • Tenant Pays: Cable TV, Electricity

Multi Family

  • Average1 Bed Area: 680 Square Feet
  • Average2 Bed Area: 850 Square Feet
  • Electric Expense: 1700.00
  • Fuel Expense: 360.00
  • Gross Income: 3000.00
  • Gross Multiplier: 17.52
  • Gross Scheduled Income: 205380.00
  • Insurance Expense: 5460.00
  • Laundry Equipment Own Lease: Own
  • Laundry Income: 800.00
  • Maintenance Expense: 8400.00
  • Net Operating Income: 119900.00
  • Number Of Separate Electric Meters: 14
  • Number Of Separate Gas Meters: 1
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 14
  • Number Of Units Total: 14
  • Number With Range: 14
  • Operating Expense: 85480.00
  • Other Expense: 1200.00
  • Other Expense Description: Admin
  • Other Income Description: Storage area
  • Rent Control: No
  • Total Actual Rent: 16865.00
  • Total Expenses: 85480.00

Tax Info

  • New Taxes Expense: 38520.00
  • Tax Area: 04045
  • Tax Census Tract: 3022.02
  • Tax Lot: 35
  • Tax Tract Number: 1164
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
10/20/2017 10/20/17 Sold $3,760,000 +4.4% $351 / Sq Ft
07/06/2017 07/06/17 For Sale $3,600,000 -- $336 / 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 $47,052 $4,278,234 $1,706,742 $2,571,492
2024 $47,052 $4,194,348 $1,673,277 $2,521,071
2023 $45,991 $4,112,107 $1,640,468 $2,471,639
2022 $45,208 $4,031,478 $1,608,302 $2,423,176
2021 $44,420 $3,952,430 $1,576,767 $2,375,663
2019 $42,734 $3,839,400 $1,530,000 $2,309,400
2018 $42,066 $3,764,200 $1,500,000 $2,264,200
2016 $26,924 $2,396,081 $1,321,147 $1,074,934
2015 $26,386 $2,360,091 $1,301,303 $1,058,788
2014 $26,226 $2,313,861 $1,275,813 $1,038,048
Source: Public Records

Agents Affiliated with this Home

  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC17154516

California Regional Multiple Listing Service (CRMLS)