Log In/Sign Up
Your email has been sent.
4114-4120 Beck Ave 4 Unit Apartment Building $1,650,000 ($412,500/Unit) 5.78% Cap Rate Bell, CA 90201
Investment Highlights
- Most Luxurious Multifamily in All of Bell
- Spread Out on a Massive Lot with Lush Tropical Landscaping
- Located on a Quiet Residential Street
- Individual Homes Plus Vacant ±1,505 SF Rear Owners-Unit
- Completely Renovated Inside & Out
Executive Summary
The opportunity to acquire the most luxurious, sought-after cottage-style multifamily property in all of Bell. Situated on a massive lot, the units are three 2-bedroom detached homes and a vacant ±1,505 SF 3-bedroom/3-bath rear owners unit. Contact listing agent for showing instructions of vacancies. Eligible for residential and owner-occupied financing.
All units have been completely gutted and renovated, as well as a full exterior-renovation including new paint, windows, roofs, landscaping, concrete driveway/parking, trash enclosure, zen garden/bbq area and other amenities.
All units have been completely gutted and renovated, as well as a full exterior-renovation including new paint, windows, roofs, landscaping, concrete driveway/parking, trash enclosure, zen garden/bbq area and other amenities.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$138,708
|
$36.75
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$2,774
|
$0.74
|
| Effective Gross Income |
$135,934
|
$36.02
|
| Taxes |
$20,625
|
$5.47
|
| Operating Expenses |
$19,908
|
$5.28
|
| Total Expenses |
$40,533
|
$10.74
|
| Net Operating Income |
$95,401
|
$25.28
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $138,708 |
| Annual Per SF | $36.75 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $2,774 |
| Annual Per SF | $0.74 |
| Effective Gross Income | |
|---|---|
| Annual | $135,934 |
| Annual Per SF | $36.02 |
| Taxes | |
|---|---|
| Annual | $20,625 |
| Annual Per SF | $5.47 |
| Operating Expenses | |
|---|---|
| Annual | $19,908 |
| Annual Per SF | $5.28 |
| Total Expenses | |
|---|---|
| Annual | $40,533 |
| Annual Per SF | $10.74 |
| Net Operating Income | |
|---|---|
| Annual | $95,401 |
| Annual Per SF | $25.28 |
Property Facts
| Price | $1,650,000 | Property Subtype | Apartment |
| Price Per Unit | $412,500 | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5.78% | Lot Size | 0.31 AC |
| Sale Condition | 1031 Exchange | Building Size | 3,774 SF |
| Gross Rent Multiplier | 11.9 | No. Stories | 2 |
| No. Units | 4 | Year Built | 1937 |
| Property Type | Multifamily | ||
| Zoning | BLR3YY | ||
| Price | $1,650,000 |
| Price Per Unit | $412,500 |
| Sale Type | Investment |
| Cap Rate | 5.78% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.9 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.31 AC |
| Building Size | 3,774 SF |
| No. Stories | 2 |
| Year Built | 1937 |
| Zoning | BLR3YY |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 3 | $2,632 | 677 - 714 |
| 3+3 | 1 | $3,400 | 1,505 |
1 1
Walk Score®
Very Walkable (77)
Property Taxes
| Parcel Number | 6325-034-004 | Total Assessment | $1,038,960 (2025) |
| Land Assessment | $574,162 (2025) | Annual Taxes | $20,625 ($5.47/SF) |
| Improvements Assessment | $464,798 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
6325-034-004
Land Assessment
$574,162 (2025)
Improvements Assessment
$464,798 (2025)
Total Assessment
$1,038,960 (2025)
Annual Taxes
$20,625 ($5.47/SF)
Tax Year
2024
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4114-4120 Beck 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.