Log In/Sign Up
Your email has been sent.
13726 Franklin St - 5 Units Uptown Whittier - 19% Upside + 3 ADU 5 Unit Apartment Building Offered at $1,375,000 at a 5.67% Cap Rate Whittier, CA 90602



Investment Highlights
- All units have yards, outdoor space or private patios
- (4) on-site parking spaces - One Tandem + Three Garages
- 19% organic upside in rents
- Sought after Uptown Whittier Location
- ADU Opportunity - Opportunity to Add 3 ADU units to the site (Buyer to Verify)
- Well maintained asset with very stable tenancy
Executive Summary
Well-maintained 5-unit asset in Uptown Whittier with approximately 19% rental upside and potential to add up to 3 ADU units (Buyer to verify).
The Asset: The property has been thoughtfully maintained over the years and benefits from incredibly stable tenancy. The unit mix is diverse and includes (1) standalone 3 Bed / 1 Bath single-family house in the front with its own tandem parking space, (1) Studio, (2) 2 Bed / 1 Bath, and (1) stand-alone 2 Bed / 1 Bath single-family unit over 3 garages at the rear of the property. All units feature in-unit washer/dryers, the front house has a large private backyard, the three middle units enjoy private patios, and the rear building has a large outdoor grass area.
Recent Capital Improvements: Current ownership has invested approximately $35,000 in recent improvements, including fresh exterior paint on all three structures (with stucco and wood repairs), a new roof layer on the middle building, roof maintenance to the front and rear houses, fence replacement and staining, a new EQ valve on the gas system, a new water heater serving the studio, new glazing on the front house metal windows, fascia board replacement, and inspections and minor repairs to the plumbing and electrical systems. As a result, a new owner inherits an asset with minimal deferred maintenance.
Value-Add Upside: The property offers approximately 19% organic rental upside, providing immediate cash flow with meaningful growth potential. Additionally, two on-site areas have been identified for potential ADU development: a large pad between the front two buildings that could accommodate a two-story, two-unit ADU structure, and (3) on-site garages that could be converted into ADU units. In total, there is potential to add up to 3 ADU units, increasing density on the site by approximately 60% (Buyer to verify).
The Asset: The property has been thoughtfully maintained over the years and benefits from incredibly stable tenancy. The unit mix is diverse and includes (1) standalone 3 Bed / 1 Bath single-family house in the front with its own tandem parking space, (1) Studio, (2) 2 Bed / 1 Bath, and (1) stand-alone 2 Bed / 1 Bath single-family unit over 3 garages at the rear of the property. All units feature in-unit washer/dryers, the front house has a large private backyard, the three middle units enjoy private patios, and the rear building has a large outdoor grass area.
Recent Capital Improvements: Current ownership has invested approximately $35,000 in recent improvements, including fresh exterior paint on all three structures (with stucco and wood repairs), a new roof layer on the middle building, roof maintenance to the front and rear houses, fence replacement and staining, a new EQ valve on the gas system, a new water heater serving the studio, new glazing on the front house metal windows, fascia board replacement, and inspections and minor repairs to the plumbing and electrical systems. As a result, a new owner inherits an asset with minimal deferred maintenance.
Value-Add Upside: The property offers approximately 19% organic rental upside, providing immediate cash flow with meaningful growth potential. Additionally, two on-site areas have been identified for potential ADU development: a large pad between the front two buildings that could accommodate a two-story, two-unit ADU structure, and (3) on-site garages that could be converted into ADU units. In total, there is potential to add up to 3 ADU units, increasing density on the site by approximately 60% (Buyer to verify).
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$122,626
|
$33.30
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,680
|
$1.00
|
| Effective Gross Income |
$118,946
|
$32.30
|
| Taxes |
$19,120
|
$5.19
|
| Operating Expenses |
$21,849
|
$5.93
|
| Total Expenses |
$40,969
|
$11.13
|
| Net Operating Income |
$77,977
|
$21.18
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $122,626 |
| Annual Per SF | $33.30 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,680 |
| Annual Per SF | $1.00 |
| Effective Gross Income | |
|---|---|
| Annual | $118,946 |
| Annual Per SF | $32.30 |
| Taxes | |
|---|---|
| Annual | $19,120 |
| Annual Per SF | $5.19 |
| Operating Expenses | |
|---|---|
| Annual | $21,849 |
| Annual Per SF | $5.93 |
| Total Expenses | |
|---|---|
| Annual | $40,969 |
| Annual Per SF | $11.13 |
| Net Operating Income | |
|---|---|
| Annual | $77,977 |
| Annual Per SF | $21.18 |
Property Facts
| Price | $1,375,000 | Property Type | Multifamily |
| Price Per Unit | $275,000 | Lot Size | 0.08 AC |
| Sale Type | Investment | Building Size | 3,682 SF |
| Cap Rate | 5.67% | Average Occupancy | 100% |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Gross Rent Multiplier | 11.21 | Year Built/Renovated | 1922/2026 |
| No. Units | 5 | Parking Ratio | 1.36/1,000 SF |
| Price | $1,375,000 |
| Price Per Unit | $275,000 |
| Sale Type | Investment |
| Cap Rate | 5.67% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.21 |
| No. Units | 5 |
| Property Type | Multifamily |
| Lot Size | 0.08 AC |
| Building Size | 3,682 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1922/2026 |
| Parking Ratio | 1.36/1,000 SF |
Amenities
Unit Amenities
- Balcony
- Washer/Dryer
- Patio
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Fairly bikeable
50/100
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
13726 Franklin St - 5 Units Uptown Whittier - 19% Upside + 3 ADU
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
