Share This Listing

Message

926 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Rockinghorse Road Apartments 13052 Rockinghorse Rd 8 Unit Apartment Building $2,498,000 ($312,250/Unit) 6.02% Cap Rate Garden Grove, CA 92843

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • PRIDE OF OWNERSHIP / 100% OCCUPIED!
  • ALL Units Fully Renovated Including Vinyl Plank Flooring, New kitchens/Countertops & bathrooms
  • Garages / New Roof / Entire Property Recently Replumbed with new Gas Lines
  • In-Place RUBS Reimbursement to Owner / All One-Bedroom Floor Plans
  • Entire Exterior Renovated Including New Roof, Windows, Stucco & Concrete
  • On-Site Laundry Room (Owned)

EXECUTIVE SUMMARY

PRIDE OF OWNERSHIP ASSET AT A 6.02% CAP RATE ON ACTUAL RENTS! Alliance Investment Real Estate Group, as the exclusive listing agent, is pleased to offer for sale this well-located property in the highly desirable rental market of Garden Grove. This asset provides a unit mix of 1 bedroom units that have ALL been completely gutted and renovated with ENTIRELY new kitchens, bathrooms, and flooring! The exterior has also been completely renovated with a new roof, fascia, paint, stucco, vinyl windows, entry doors, garage doors, exterior lighting and new concrete throughout the entire property. The entire property was also just recently re-plumbed with new gas lines for each unit. There is also a renovated laundry room with two washers and two dryers that are owned! Each unit also includes A/C units. There are also garages for each unit for tenants to enjoy and a RUBs program in place for tenants to reimburse the owner for utilities which keeps operating expenses low. Actual in place rents are also very strong allowing a new owner to have great cash flow from day 1 without the need to significantly raise rents.
PROPERTY SOLD IN AS-IS CONDITION, BUYER TO VERIFY YEAR BUILT AND SQUARE FOOTAGE WITH THE CITY, AND SOLD AS IS. Agents/Broker of Record takes no responsibility for the accuracy of this information. All information is deemed to be reliable, however, buyer to verify all information & to conduct their own due diligence. Please call listing office for more information.NO OFFERS WILL BE CONSIDERED OR ACCEPTED BEFORE CALLING AGENT FIRST TO DISCUSS AT: 949-250-0400.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $199,488 $28.10
Other Income $4,500 $0.63
Vacancy Loss - -
Effective Gross Income $203,988 $28.73
Taxes - -
Operating Expenses $52,374 $7.38
Total Expenses $52,374 $7.38
Net Operating Income $151,614 $21.36

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $199,488
Annual Per SF $28.10
Other Income
Annual $4,500
Annual Per SF $0.63
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $203,988
Annual Per SF $28.73
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual $52,374
Annual Per SF $7.38
Total Expenses
Annual $52,374
Annual Per SF $7.38
Net Operating Income
Annual $151,614
Annual Per SF $21.36

PROPERTY FACTS

Price $2,498,000
Price Per Unit $312,250
Sale Type Investment
Cap Rate 6.02%
Gross Rent Multiplier 12.25
No. Units 8
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.24 AC
Building Size 7,099 SF
Average Occupancy 100%
No. Stories 2
Year Built 1959
Parking Ratio 1.61/1,000 SF

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Disposal
  • Granite Countertops
  • Double Pane Windows
  • Vinyl Flooring

SITE AMENITIES

  • 24 Hour Access
  • Courtyard
  • Laundry Facilities
  • Tenant Controlled HVAC
  • Smoke Free
  • Walk-Up
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 8 $2,200 625
Walk Score®
Very Walkable (85)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
100-501-02
Land Assessment
$1,407,162
Improvements Assessment
$167,776
Total Assessment
$1,574,938
Annual Taxes
$0 ($0.00/SF)
Tax Year
2025
  • Listing ID: 35444477

  • Date on Market: 4/10/2025

  • Last Updated:

  • Address: 13052 Rockinghorse Rd, Garden Grove, CA 92843

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}