Log In/Sign Up
Your email has been sent.
3960-3968 Helix St 6 Unit Apartment Building $1,725,000 ($287,500/Unit) 5.70% Cap Rate Spring Valley, CA 91977



Investment Highlights
- All 2 Bedroom 1 Bath Units Approx. 885 Sq Ft Each
- In-Unit Laundry, Private Yards, Dual Pane Windows, Quartz Counter Tops for Every Unit
- Additional Income Streams Via RUBs And Billboard Signage
- 4 Single Story Free Standing Homes with Garages and a Two Story Duplex
- 12 Off Street Parking Spaces
Executive Summary
Looking for a deal that actually pencils? 3960-68 Helix St is attractively priced to match the cost of debt on current real numbers with rental upside. Situated on an approximately 16,671 SF lot, the property is improved with six spacious 2-bedroom/1-bath residences averaging approximately 885 SF each. The unique layout consists of four detached single-family homes, each with its own single-car garage, along with a two-story duplex, creating a residential environment rarely found in traditional multifamily communities. The property’s thoughtful site design provides residents with greater privacy, separation, and individual identity while maintaining the operational efficiencies of a single multifamily asset. Ample on-site parking, private outdoor areas, and strong curb appeal further enhance the property’s residential character.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
All six units have been thoughtfully renovated with dual-pane windows, quartz countertops, new cabinetry and vanities, luxury vinyl plank flooring, and scraped ceilings. Every residence also features a private yard and in unit laundry, amenities that are highly sought after by today’s renters and more commonly associated with single-family housing. Combined with well-maintained improvements and a desirable unit mix, the property offers an attractive living experience that supports tenant retention and long term occupancy.
Beyond base rental income, the property benefits from two additional income streams that enhance overall returns. A Ratio Utility Billing System (RUBS) allows the owner to recapture a portion of water, sewer, and trash expenses directly from tenants based on occupancy, square footage, or a similar allocation method, reducing the property's net expense load without the capital cost of individually metering each unit. Additionally, the property benefits from billboard and signage income, generating a stable, non rental revenue stream that is largely insulated from vacancy and turnover risk. Together, these ancillary income sources supplement in place rents and provide investors with a diversified, less rent dependent income profile, an attractive feature for a value add asset of this size.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$153,144
|
$28.84
|
| Other Income |
$5,676
|
$1.07
|
| Vacancy Loss |
$4,765
|
$0.90
|
| Effective Gross Income |
$154,055
|
$29.01
|
| Taxes |
$24,088
|
$4.54
|
| Operating Expenses |
$31,592
|
$5.95
|
| Total Expenses |
$55,680
|
$10.49
|
| Net Operating Income |
$98,375
|
$18.53
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $153,144 |
| Annual Per SF | $28.84 |
| Other Income | |
|---|---|
| Annual | $5,676 |
| Annual Per SF | $1.07 |
| Vacancy Loss | |
|---|---|
| Annual | $4,765 |
| Annual Per SF | $0.90 |
| Effective Gross Income | |
|---|---|
| Annual | $154,055 |
| Annual Per SF | $29.01 |
| Taxes | |
|---|---|
| Annual | $24,088 |
| Annual Per SF | $4.54 |
| Operating Expenses | |
|---|---|
| Annual | $31,592 |
| Annual Per SF | $5.95 |
| Total Expenses | |
|---|---|
| Annual | $55,680 |
| Annual Per SF | $10.49 |
| Net Operating Income | |
|---|---|
| Annual | $98,375 |
| Annual Per SF | $18.53 |
Property Facts
| Price | $1,725,000 | Building Class | C |
| Price Per Unit | $287,500 | Lot Size | 0.39 AC |
| Sale Type | Investment | Building Size | 5,310 SF |
| Cap Rate | 5.70% | Average Occupancy | 100% |
| Gross Rent Multiplier | 10.9 | No. Stories | 1 |
| No. Units | 6 | Year Built/Renovated | 1959/2019 |
| Property Type | Multifamily | Parking Ratio | 2.26/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | SR-1 | ||
| Price | $1,725,000 |
| Price Per Unit | $287,500 |
| Sale Type | Investment |
| Cap Rate | 5.70% |
| Gross Rent Multiplier | 10.9 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.39 AC |
| Building Size | 5,310 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1959/2019 |
| Parking Ratio | 2.26/1,000 SF |
| Zoning | SR-1 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | $2,127 | 885 |
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
30/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 504-311-35 | Total Assessment | $1,228,851 |
| Land Assessment | $625,804 | Annual Taxes | $24,088 ($4.54/SF) |
| Improvements Assessment | $603,047 | Tax Year | 2025 |
Property Taxes
Parcel Number
504-311-35
Land Assessment
$625,804
Improvements Assessment
$603,047
Total Assessment
$1,228,851
Annual Taxes
$24,088 ($4.54/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
3960-3968 Helix St

