Log In/Sign Up
Your email has been sent.
11525 Haro Ave - 3 Units Residential Income 3 Unit Apartment Building Offered at $2,000,000 at a 4.10% Cap Rate Downey, CA 90241
Investment Highlights
- Fully renovated in 2021 — turnkey triplex
- Every unit: 2-car garage, laundry hookups, smart-home automation
- Owner-occupant friendly — live in one, rent two
- Quartz kitchens, stainless appliances, steam showers
- Near 710 & 105 freeways
Executive Summary
Fully occupied, 2021-renovated triplex in Downey. Unit mix: one 4bd/2ba and two 2bd/1ba, each with heavily upgraded contemporary interiors — new flooring, fresh paint, new-cabinet kitchens with quartz counters and stainless appliances, and updated baths with newer vanities, steam showers, and fixtures. Every unit has in-unit laundry hookups, a 2-car garage, and smart-home automation for lights and thermostats. Convenient access to the 710 and 105 freeways. 2026 actual income of $123,000/yr at a 3.73% cap. Ideal for an investor or an owner-occupant who wants to live in one unit and rent the other two.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$123,000
|
$26.91
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$123,000
|
$26.91
|
| Taxes |
$29,700
|
$6.50
|
| Operating Expenses |
$11,256
|
$2.46
|
| Total Expenses |
$40,956
|
$8.96
|
| Net Operating Income |
$82,044
|
$17.95
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $123,000 |
| Annual Per SF | $26.91 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $123,000 |
| Annual Per SF | $26.91 |
| Taxes | |
|---|---|
| Annual | $29,700 |
| Annual Per SF | $6.50 |
| Operating Expenses | |
|---|---|
| Annual | $11,256 |
| Annual Per SF | $2.46 |
| Total Expenses | |
|---|---|
| Annual | $40,956 |
| Annual Per SF | $8.96 |
| Net Operating Income | |
|---|---|
| Annual | $82,044 |
| Annual Per SF | $17.95 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Fireplace
- Family Room
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $3,250 | - |
| 4+2 | 1 | $4,375 | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6231-004-001 | Total Assessment | $1,407,161 |
| Land Assessment | $541,216 | Annual Taxes | $29,700 ($6.50/SF) |
| Improvements Assessment | $865,945 | Tax Year | 2025 |
Property Taxes
Parcel Number
6231-004-001
Land Assessment
$541,216
Improvements Assessment
$865,945
Total Assessment
$1,407,161
Annual Taxes
$29,700 ($6.50/SF)
Tax Year
2025
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
11525 Haro Ave - 3 Units Residential Income