Log In/Sign Up
Your email has been sent.
15732 Santa Ana Ave - Bellflower | 6 Units | All 2-Bedrooms 6 Unit Apartment Building Offered at $1,595,000 at a 5.76% Cap Rate Bellflower, CA 90706
Investment Highlights
- Strong Bellflower Location
- 100% 2-Bed / 1-Bath
- Separately Metered for Gas & Electricity
- Attractive Curb Appeal
- (6) Single-Car Garages & (6) Open Spaces
- On-site Laundry Facility
Executive Summary
We are pleased to present this charming 6-unit multifamily investment asset in a strong Bellflower location with consistent rental demand and easy access to the 91, 605, and 710 freeways. Built in 1955, this well-maintained property features an ideal unit mix of all 2-bed/1-bath units. The units are in good shape, with the majority featuring upgraded wood vinyl flooring. Parking includes six single-car garages plus six open spaces, and the property is separately metered for gas and electricity with an on-site laundry facility. A rare opportunity for investors seeking stable cash flow in a well-established rental market.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$153,504
|
$30.36
|
| Other Income |
$1,200
|
$0.24
|
| Vacancy Loss |
$4,605
|
$0.91
|
| Effective Gross Income |
$150,099
|
$29.69
|
| Taxes |
$20,138
|
$3.98
|
| Operating Expenses |
$38,040
|
$7.52
|
| Total Expenses |
$58,178
|
$11.51
|
| Net Operating Income |
$91,921
|
$18.18
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $153,504 |
| Annual Per SF | $30.36 |
| Other Income | |
|---|---|
| Annual | $1,200 |
| Annual Per SF | $0.24 |
| Vacancy Loss | |
|---|---|
| Annual | $4,605 |
| Annual Per SF | $0.91 |
| Effective Gross Income | |
|---|---|
| Annual | $150,099 |
| Annual Per SF | $29.69 |
| Taxes | |
|---|---|
| Annual | $20,138 |
| Annual Per SF | $3.98 |
| Operating Expenses | |
|---|---|
| Annual | $38,040 |
| Annual Per SF | $7.52 |
| Total Expenses | |
|---|---|
| Annual | $58,178 |
| Annual Per SF | $11.51 |
| Net Operating Income | |
|---|---|
| Annual | $91,921 |
| Annual Per SF | $18.18 |
Property Facts
| Price | $1,595,000 | Lot Size | 0.15 AC |
| Price Per Unit | $265,833 | Building Size | 5,056 SF |
| Sale Type | Investment | Average Occupancy | 100% |
| Cap Rate | 5.76% | No. Stories | 2 |
| Gross Rent Multiplier | 10.39 | Year Built | 1955 |
| No. Units | 6 | Parking Ratio | 2.37/1,000 SF |
| Property Type | Multifamily | ||
| Zoning | BFR3 | ||
| Price | $1,595,000 |
| Price Per Unit | $265,833 |
| Sale Type | Investment |
| Cap Rate | 5.76% |
| Gross Rent Multiplier | 10.39 |
| No. Units | 6 |
| Property Type | Multifamily |
| Lot Size | 0.15 AC |
| Building Size | 5,056 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1955 |
| Parking Ratio | 2.37/1,000 SF |
| Zoning | BFR3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | - | - |
1 1
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Moderately bikeable
60/100
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
15732 Santa Ana Ave - Bellflower | 6 Units | All 2-Bedrooms