Log In/Sign Up
Your email has been sent.
165 N Hamilton Ave 10 Unit Apartment Building $2,000,000 ($200,000/Unit) 5.11% Cap Rate Hemet, CA 92543



Investment Highlights
- Rare Opportunity to acquire a stabalized 10-unit multifamily asset
- Approximately 23.63% rental upside
- Private Patios and secured covered parking
- Strong in place cash flow
- 6 of 10 units renovated with new flooring, countertops, stainless steel appliances, updated stoves, vanities, showers, and popcorn ceilings removed
- Value-add potential
Executive Summary
Leola Commercial, Inc. is pleased to present 165 N. Hamilton Avenue, a well-maintained 10-unit multifamily investment property located in Hemet, California. Consisting of nine units (1+1) and one unit (2+1) this investment opportunity offers large units suitable for families and working professionals.
The property features spacious units with private patios and secured covered parking, providing residents with both comfort and convenience. Several units have been recently renovated, offering investors a desirable mix of stable in-place income and future value-add potential. Ownership pride is evident throughout the asset. A savvy investor may further enhance returns by adding on-site laundry facilities and leasing existing storage areas for additional income streams. The property also benefits from excellent freeway access via State Route 79 and State Route 74. Situated on a 13,939 square-foot lot, the property offers approximately 8,180 square feet of rentable space. Current rents reflect an estimated 23.63% upside, presenting a compelling opportunity for rent growth.
Hemet is a large, mostly suburban community in the San Jacinto Valley-- one hour from Palm Springs, ninety minutes from San Diego, and two hours from Los Angeles. Residents renting apartments in Hemet have ample opportunities to explore the Southern California outdoors, with thousands of square miles of forests, deserts, and mountains just a short drive away. Not to mention Diamond Valley Lake just on the south side of town. The downtown area around East Florida Avenue is known as the Harvard District, and features several locally owned shops, cafes, and bars in a walkable environment.
The property features spacious units with private patios and secured covered parking, providing residents with both comfort and convenience. Several units have been recently renovated, offering investors a desirable mix of stable in-place income and future value-add potential. Ownership pride is evident throughout the asset. A savvy investor may further enhance returns by adding on-site laundry facilities and leasing existing storage areas for additional income streams. The property also benefits from excellent freeway access via State Route 79 and State Route 74. Situated on a 13,939 square-foot lot, the property offers approximately 8,180 square feet of rentable space. Current rents reflect an estimated 23.63% upside, presenting a compelling opportunity for rent growth.
Hemet is a large, mostly suburban community in the San Jacinto Valley-- one hour from Palm Springs, ninety minutes from San Diego, and two hours from Los Angeles. Residents renting apartments in Hemet have ample opportunities to explore the Southern California outdoors, with thousands of square miles of forests, deserts, and mountains just a short drive away. Not to mention Diamond Valley Lake just on the south side of town. The downtown area around East Florida Avenue is known as the Harvard District, and features several locally owned shops, cafes, and bars in a walkable environment.
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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,000,000 | Apartment Style | Low-Rise |
| Price Per Unit | $200,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.32 AC |
| Cap Rate | 5.11% | Building Size | 12,875 SF |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Gross Rent Multiplier | 11.99 | Year Built/Renovated | 1981/2021 |
| No. Units | 10 | Parking Ratio | 1.25/1,000 SF |
| Property Type | Multifamily | Opportunity Zone |
Yes
|
| Property Subtype | Apartment | ||
| Zoning | R3 - Multiple Family Residential | ||
| Price | $2,000,000 |
| Price Per Unit | $200,000 |
| Sale Type | Investment |
| Cap Rate | 5.11% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.99 |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.32 AC |
| Building Size | 12,875 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1981/2021 |
| Parking Ratio | 1.25/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R3 - Multiple Family Residential |
Amenities
Unit Amenities
- Balcony
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 9 | $1,389 | 800 |
| 2+1 | 1 | $1,400 | 900 |
Property Taxes
| Parcel Number | 442-073-014 | Improvements Assessment | $1,346,400 |
| Land Assessment | $285,600 | Total Assessment | $1,632,000 |
Property Taxes
Parcel Number
442-073-014
Land Assessment
$285,600
Improvements Assessment
$1,346,400
Total Assessment
$1,632,000
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
165 N Hamilton 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.

