Log In/Sign Up
Your email has been sent.
North Woods Apartments 23925-23967 Eucalyptus Ave 98 Unit Apartment Building $29,000,000 ($295,918/Unit) 6.04% Cap Rate Moreno Valley, CA 92553



INVESTMENT HIGHLIGHTS
- Strong Day 1 Returns: Supported by a Current Cap Rate of 6.04% on In-Place Rents and Current Total Cash Return of 9.57%
- Desirable Unit Mix: Consists of Studio, One-Bedroom, and Majority Two-Bedroom Units
- Common Area Amenities: Pool, Laundry Facilities, Night Patrol, Gated Community, and Garage or Carport Parking
- Assumable Fannie Mae Loan at 3.78% through 2031: Offers Favorable Long-Term Financing Security and Stability
- Large 28-Building Single Story Asset on 6.5 Acres: Property Size Includes 28 Buildings on an Expansive 285,754 SF Lot
- Unit Amenities: Spacious Backyard/Patio, Large Closets, Hardwood Floors, Fireplace, Central Air and Heat, Range, Garbage Disposal, Microwave, etc.
EXECUTIVE SUMMARY
CBRE is proud to exclusively present North Woods Apartments, a unique 98-unit multifamily community located at 23925 Eucalyptus Avenue, Moreno Valley.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$2,648,536
|
$34.19
|
| Other Income |
$323,252
|
$4.17
|
| Vacancy Loss |
$148,589
|
$1.92
|
| Effective Gross Income |
$2,823,199
|
$36.44
|
| Taxes |
$333,335
|
$4.30
|
| Operating Expenses |
$739,600
|
$9.55
|
| Total Expenses |
$1,072,935
|
$13.85
|
| Net Operating Income |
$1,750,264
|
$22.59
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $2,648,536 |
| Annual Per SF | $34.19 |
| Other Income | |
|---|---|
| Annual | $323,252 |
| Annual Per SF | $4.17 |
| Vacancy Loss | |
|---|---|
| Annual | $148,589 |
| Annual Per SF | $1.92 |
| Effective Gross Income | |
|---|---|
| Annual | $2,823,199 |
| Annual Per SF | $36.44 |
| Taxes | |
|---|---|
| Annual | $333,335 |
| Annual Per SF | $4.30 |
| Operating Expenses | |
|---|---|
| Annual | $739,600 |
| Annual Per SF | $9.55 |
| Total Expenses | |
|---|---|
| Annual | $1,072,935 |
| Annual Per SF | $13.85 |
| Net Operating Income | |
|---|---|
| Annual | $1,750,264 |
| Annual Per SF | $22.59 |
PROPERTY FACTS
| Price | $29,000,000 | Building Class | C |
| Price Per Unit | $295,918 | Lot Size | 6.56 AC |
| Sale Type | Investment | Building Size | 77,203 SF |
| Cap Rate | 6.04% | Average Occupancy | 88% |
| Gross Rent Multiplier | 9.76 | No. Stories | 1 |
| No. Units | 98 | Year Built | 1986 |
| Property Type | Multifamily | Parking Ratio | 2.16/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | R5 - Multiple Dwelling | ||
| Price | $29,000,000 |
| Price Per Unit | $295,918 |
| Sale Type | Investment |
| Cap Rate | 6.04% |
| Gross Rent Multiplier | 9.76 |
| No. Units | 98 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 6.56 AC |
| Building Size | 77,203 SF |
| Average Occupancy | 88% |
| No. Stories | 1 |
| Year Built | 1986 |
| Parking Ratio | 2.16/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R5 - Multiple Dwelling |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Fireplace
- Storage Space
- Heating
- Vaulted Ceiling
- Refrigerator
- Range
- Walk-In Closets
- Carpet
- Yard
- Patio
- Window Coverings
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
- Property Manager on Site
- Spa
- Gated
- Grill
- Online Services
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 15 | $1,707 | 350 - 450 |
| 1+1 | 31 | $2,200 | 686 |
| 2+1.5 | 52 | $2,469 | 951 |
1 1
PROPERTY TAXES
| Parcel Number | 296-092-031 | Total Assessment | $11,890,867 (2025) |
| Land Assessment | $2,083,964 (2025) | Annual Taxes | $333,335 ($4.32/SF) |
| Improvements Assessment | $9,806,903 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
296-092-031
Land Assessment
$2,083,964 (2025)
Improvements Assessment
$9,806,903 (2025)
Total Assessment
$11,890,867 (2025)
Annual Taxes
$333,335 ($4.32/SF)
Tax Year
2024
1 of 54
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
North Woods Apartments | 23925-23967 Eucalyptus 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.
