Share This Listing

Message

960 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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.

Attachments

3960-68 Helix OM

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
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

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
  • Listing ID: 41244007

  • Date on Market: 7/10/2026

  • Last Updated:

  • Address: 3960-3968 Helix St, Spring Valley, CA 91977

Contact the Sale Advisor

3960-3968 Helix St

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

Hmm, there seems to have been an error sending your message. Please refresh the page and try again.

Your message has been sent.
Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}