Log In/Sign Up
Your email has been sent.
6 units on 6 acres on Cottonwood ave. 21840 Cottonwood Ave 6 Unit Apartment Building $2,300,000 ($383,333/Unit) 3.74% Cap Rate Moreno Valley, CA 92553
Investment Highlights
- GREAT DEVELOPMENT PROPERTY
- REMODEL EXISTING +ADD NEW UNITS
- EXCELLENT LOCATION WALKING DISTANCE TO BOTH MALLS
Executive Summary
There are total 6 units on 6 acres of land in the heart of Moreno Valley walking distance to both Malls ,school,church.ONE SINGLE FAMILY HOME ADDRESS 21840 COTTONWOOD,ONE DUPLES 21820,21826 COTTONWOOD ,ONE TRIPLEX ADDRESS 21800 g ,h,i COTTONWOOD. 4 ARE 2BD 1 BA AND 2 UNITS 3 BD 1 BA. RENTS ARE WAY BELOW MARKET ,NEEDS REMODELING.ONCE FIXED UP RENT WILL BE OVER $13000 PER MONTH AND +YOU HAVE LAND TO DEVELOP ,AS PER CITY ONE PARCEL CAN HAVE 15-16 APARTMENT UNITS AND REST R-3 , 3 HOUSES +3 ADU PER ACRES .SO TOTAL CAN BE 15 HOUSES +15 ADU AND 16 APARTMENTS.PLEASE CHECK WITH CITY FOR DETAILS.
PARCEL #263-170-003,263-170-004,263-170-006,263-170-007. MAKE ALL OFFERS SELLER MOTIVATED TO SELL.EFFECTIVE FEB 1,2026 RENT WILL BE $9675 PER MONTH.PER FORMA CAP TO BE 5.25% AND PLUS FREE LAND TO DEVELOP LATER ON.
PARCEL #263-170-003,263-170-004,263-170-006,263-170-007. MAKE ALL OFFERS SELLER MOTIVATED TO SELL.EFFECTIVE FEB 1,2026 RENT WILL BE $9675 PER MONTH.PER FORMA CAP TO BE 5.25% AND PLUS FREE LAND TO DEVELOP LATER ON.
Financial Summary (Actual - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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 - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 4 | $1,350 | 700 |
| 3+1 | 2 | $1,750 | 10,501 |
1 1
Property Taxes
| Parcel Numbers | Improvements Assessment | $202,898 (2025) | |
| Land Assessment | $327,450 (2025) | Total Assessment | $530,348 (2025) |
Property Taxes
Parcel Numbers
Land Assessment
$327,450 (2025)
Improvements Assessment
$202,898 (2025)
Total Assessment
$530,348 (2025)
1 of 2
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Cal-Top Realty & Investments
6 units on 6 acres on Cottonwood ave. | 21840 Cottonwood 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.