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)
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.