Log In/Sign Up
Your email has been sent.
Rockinghorse Road Apartments 13052 Rockinghorse Rd 8 Unit Apartment Building $2,498,000 ($312,250/Unit) 6.02% Cap Rate Garden Grove, CA 92843



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $312,250 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 6.02% | Building Size | 7,099 SF |
| Gross Rent Multiplier | 12.25 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1959 |
| Property Subtype | Apartment | Parking Ratio | 1.61/1,000 SF |
| 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 |
1 1
Walk Score®
Very Walkable (85)
PROPERTY TAXES
| Parcel Number | 100-501-02 | Total Assessment | $1,574,938 |
| Land Assessment | $1,407,162 | Annual Taxes | $0 ($0.00/SF) |
| Improvements Assessment | $167,776 | Tax Year | 2025 |
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
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Rockinghorse Road Apartments | 13052 Rockinghorse Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
