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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
