Log In/Sign Up
Your email has been sent.
406-412 1/2 E Rosecrans Ave 8 Unit Apartment Building $1,475,000 ($184,375/Unit) 7.87% Cap Rate Compton, CA 90221
Investment Highlights
- 8 Individual small houses with own front yard
- 1 Carport and 1 one space per unit
Executive Summary
Introducing an exceptional investment opportunity in the heart of Compton - 406 E Rosecrans Ave. This historic 5,308 SF building, boasting 8 units and constructed in 1928, presents a prime opportunity for multifamily/low-rise/garden investors. Situated in a CL-zoned area and currently operating at full occupancy, this property offers immediate income potential. With a strong rental history and a central location, this property holds great promise for investors seeking a lucrative addition to their portfolio. Don't miss the chance to acquire this well-maintained asset in a thriving market.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$165,372
|
$31.16
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$165,372
|
$31.16
|
| Taxes |
$26,402
|
$4.97
|
| Operating Expenses |
$22,850
|
$4.30
|
| Total Expenses |
$49,252
|
$9.28
|
| Net Operating Income |
$116,120
|
$21.88
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $165,372 |
| Annual Per SF | $31.16 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $165,372 |
| Annual Per SF | $31.16 |
| Taxes | |
|---|---|
| Annual | $26,402 |
| Annual Per SF | $4.97 |
| Operating Expenses | |
|---|---|
| Annual | $22,850 |
| Annual Per SF | $4.30 |
| Total Expenses | |
|---|---|
| Annual | $49,252 |
| Annual Per SF | $9.28 |
| Net Operating Income | |
|---|---|
| Annual | $116,120 |
| Annual Per SF | $21.88 |
Property Facts
| Price | $1,475,000 | Apartment Style | Garden |
| Price Per Unit | $184,375 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.39 AC |
| Cap Rate | 7.87% | Building Size | 5,308 SF |
| Gross Rent Multiplier | 8.92 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1928/1970 |
| Property Subtype | Apartment | Parking Ratio | 3.01/1,000 SF |
| Zoning | COCL - Commercial | ||
| Price | $1,475,000 |
| Price Per Unit | $184,375 |
| Sale Type | Investment |
| Cap Rate | 7.87% |
| Gross Rent Multiplier | 8.92 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.39 AC |
| Building Size | 5,308 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1928/1970 |
| Parking Ratio | 3.01/1,000 SF |
| Zoning | COCL - Commercial |
Amenities
Unit Amenities
- Tile Floors
- Carpet
Site Amenities
- 24 Hour Access
- Fenced Lot
1 1
Walk Score®
Very Walkable (78)
Property Taxes
| Parcel Number | 6166-019-001 | Total Assessment | $986,603 |
| Land Assessment | $530,350 | Annual Taxes | $26,402 ($4.97/SF) |
| Improvements Assessment | $456,253 | Tax Year | 2025 |
Property Taxes
Parcel Number
6166-019-001
Land Assessment
$530,350
Improvements Assessment
$456,253
Total Assessment
$986,603
Annual Taxes
$26,402 ($4.97/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
406-412 1/2 E Rosecrans 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.