Log In/Sign Up
Your email has been sent.
3516 Beechwood 3516 Beechwood Ave 7 Unit Apartment Building $1,729,000 ($247,000/Unit) 6.73% Cap Rate Lynwood, CA 90262
Investment Highlights
- Carport and tuck under parking
- Updated Windows
- Laundry Room
- Updated Electrical Panels
Executive Summary
Presenting an exceptional investment opportunity in Lynwood, CA, this multifamily property at 3516 Beechwood Ave offers a prime location and impressive features. With a 6,352 SF building comprising 7 units, this well-maintained property boasts 100% occupancy. Built in 1963 and zoned for multifamily use, it provides a solid foundation for potential growth and income. The property's prime location in Lynwood offers a desirable setting for residents, while representing a promising prospect for multifamily/low-rise/garden investors seeking a well-performing asset with strong occupancy and potential for future value appreciation.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$157,164
|
$24.74
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,715
|
$0.74
|
| Effective Gross Income |
$152,449
|
$24.00
|
| Taxes |
$19,350
|
$3.05
|
| Operating Expenses |
$16,726
|
$2.63
|
| Total Expenses |
$36,076
|
$5.68
|
| Net Operating Income |
$116,373
|
$18.32
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $157,164 |
| Annual Per SF | $24.74 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $4,715 |
| Annual Per SF | $0.74 |
| Effective Gross Income | |
|---|---|
| Annual | $152,449 |
| Annual Per SF | $24.00 |
| Taxes | |
|---|---|
| Annual | $19,350 |
| Annual Per SF | $3.05 |
| Operating Expenses | |
|---|---|
| Annual | $16,726 |
| Annual Per SF | $2.63 |
| Total Expenses | |
|---|---|
| Annual | $36,076 |
| Annual Per SF | $5.68 |
| Net Operating Income | |
|---|---|
| Annual | $116,373 |
| Annual Per SF | $18.32 |
Property Facts Under Contract
| Price | $1,729,000 | Apartment Style | Low-Rise |
| Price Per Unit | $247,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.21 AC |
| Cap Rate | 6.73% | Building Size | 6,352 SF |
| Gross Rent Multiplier | 11 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1963 |
| Property Subtype | Apartment | ||
| Zoning | LYR3YY - Multi family Dwelling | ||
| Price | $1,729,000 |
| Price Per Unit | $247,000 |
| Sale Type | Investment |
| Cap Rate | 6.73% |
| Gross Rent Multiplier | 11 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 6,352 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1963 |
| Zoning | LYR3YY - Multi family Dwelling |
Amenities
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 4 | $2,033 | - |
| 1+1 | 2 | $1,750 | - |
| 3+2 | 1 | $2,717 | - |
1 1
Moderately walkable
70/100
Very drivable
80/100
Good public transit
60/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6173-012-008 | Total Assessment | $237,774 |
| Land Assessment | $63,390 | Annual Taxes | $19,350 ($3.05/SF) |
| Improvements Assessment | $174,384 | Tax Year | 2025 |
Property Taxes
Parcel Number
6173-012-008
Land Assessment
$63,390
Improvements Assessment
$174,384
Total Assessment
$237,774
Annual Taxes
$19,350 ($3.05/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3516 Beechwood | 3516 Beechwood 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.