Log In/Sign Up
Your email has been sent.
1415 Cedar Ave 10 Unit Apartment Building $2,095,000 ($209,500/Unit) 6.21% Cap Rate Long Beach, CA 90813
Investment Highlights
- Convenient location in the Washington neighborhood across the street from Washington Middle School, currently undergoing a $176M reconstruction
- Just 7 blocks North of Downtown Long Beach, with ongoing new developments of over $8 Billion
- Excellent transit access only a few blocks to the metro blue line rail station, PCH, and the 710 freeway
- Over 60% of household within 5 miles are renters with an average household income of over $94,000
Executive Summary
Large high yield postwar 10 unit property in a dense high demand rental area of Long Beach. Great unit mix with five 2 bed/1 bath units, four 1 bed/1 bath units, and one studio in nearly 7,000 square feet of rentable space. High in-place cash flow at close with actual rents at 9.59X gross and a 6.2% cap rate plus a 12% upside to 8.43X GRM and a 7.4% cap rate at market. Community laundry room plus 5 garages for additional income or ADU conversion potential. All windows recently replaced in 2025.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,095,000 | Building Class | C |
| Price Per Unit | $209,500 | Lot Size | 0.15 AC |
| Sale Type | Investment | Building Size | 6,922 SF |
| Cap Rate | 6.21% | Average Occupancy | 90% |
| Gross Rent Multiplier | 9.59 | No. Stories | 2 |
| No. Units | 10 | Year Built | 1949 |
| Property Type | Multifamily | Parking Ratio | 0.72/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R4N, Long Beach | ||
| Price | $2,095,000 |
| Price Per Unit | $209,500 |
| Sale Type | Investment |
| Cap Rate | 6.21% |
| Gross Rent Multiplier | 9.59 |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 6,922 SF |
| Average Occupancy | 90% |
| No. Stories | 2 |
| Year Built | 1949 |
| Parking Ratio | 0.72/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R4N, Long Beach |
Amenities
Unit Amenities
- Ceiling Fans
- Range
- Walk-In Closets
- Linen Closet
Site Amenities
- Laundry Facilities
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 5 | $2,113 | 500 |
| 1+1 | 4 | $1,600 | 500 |
| Studios | 1 | $1,500 | 500 |
1 1
Walk Score®
Very Walkable (88)
Bike Score®
Very Bikeable (82)
Property Taxes
| Parcel Number | 7269-041-027 | Total Assessment | $2,375,937 |
| Land Assessment | $865,945 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,509,992 | Tax Year | 2025 |
Property Taxes
Parcel Number
7269-041-027
Land Assessment
$865,945
Improvements Assessment
$1,509,992
Total Assessment
$2,375,937
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1415 Cedar Ave
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.