Log In/Sign Up
Your email has been sent.
4412-4430 Mission Inn Ave 12 Unit Apartment Building $2,600,000 ($216,667/Unit) 5.83% Cap Rate Riverside, CA 92501



Investment Highlights
- A well-maintained 12-unit property including two newly constructed 2026 ADUs — generating a current cap rate of 5.83%
- Attractively priced at $216,667 per unit and $390 per square foot
- Situated on a ±11,761 SF lot with ±6,666 SF of total building area, inclusive of two newly constructed ADUs completed in 2026
- An attractive opportunity to capture 13% rental upside by raising rents to market rates
- Select units feature updated kitchen and bathroom cabinetry, oven ranges with hoods, and tile and laminate plank wood flooring
- The property offers two studios and ten 1-bedroom/1-bathroom units averaging 556 SF, each equipped with quiet, energy-efficient split AC systems
Executive Summary
This asset is ideally situated within a short distance of Riverside Community Hospital, the iconic Mission Inn Hotel & Spa, and the Downtown Riverside Metrolink Station, placing
tenants at the center of a thriving live-work-play environment. The property is currently generating a 5.83% cap rate, with a pro forma cap rate of 6.78% and 13% rental upside remaining to be captured.
Property Highlights:
The Mission Inn Avenue Apartments sits on a ±11,761 square foot lot with a total building area of ±6,666 square feet. The property offers a diverse unit mix of two studios and ten 1-bedroom/1-bathroom units — eight original and two newly built ADUs — averaging 556 square feet. Renovated interiors feature tile and laminate plank wood flooring, updated kitchen and bathroom cabinetry, oven ranges with hoods, and updated fixtures. All units include wall air conditioning and heating, clothing closets, and cabinet storage. The property features 12 single-car garages, off-street parking, an on-site laundry facility, and lush, mature landscaping throughout. New roofs have been installed within the last five years, and a recently completed termite clearance further demonstrates the pride of ownership maintained throughout the asset.
Thriving Economy & Top Employers:
The property sits in the heart of Downtown Riverside — a thriving cultural and urban corridor with direct proximity to Mt. Rubidoux Park, the Fox Performing Arts Center, the
Riverside Convention Center, and the Riverside Pedestrian Mall. The Downtown Riverside Metrolink Station is less than one mile away, providing direct connectivity to Los Angeles Union Station. Regional access is further supported by the 60, 91, and I-215 Freeways, making the property an ideal choice for commuters across the greater Inland Empire. Riverside's economy is anchored by healthcare, higher education, and public sector employment, with major employers including Riverside Community Hospital, UC Riverside, California Baptist University, Loma Linda University & Hospital, and the City of Riverside — sustaining consistent housing demand and a stable, creditworthy tenant pool.
Stabilized Investment Opportunity:
4412–4430 Mission Inn Avenue is a stable, income-producing asset in one of Downtown Riverside's most sought-after residential corridors. Whether you are a first-time investor
seeking to enter the market, a seasoned investor looking to expand your portfolio, or considering a 1031 Exchange, this property offers exceptional stability and long-term value.
tenants at the center of a thriving live-work-play environment. The property is currently generating a 5.83% cap rate, with a pro forma cap rate of 6.78% and 13% rental upside remaining to be captured.
Property Highlights:
The Mission Inn Avenue Apartments sits on a ±11,761 square foot lot with a total building area of ±6,666 square feet. The property offers a diverse unit mix of two studios and ten 1-bedroom/1-bathroom units — eight original and two newly built ADUs — averaging 556 square feet. Renovated interiors feature tile and laminate plank wood flooring, updated kitchen and bathroom cabinetry, oven ranges with hoods, and updated fixtures. All units include wall air conditioning and heating, clothing closets, and cabinet storage. The property features 12 single-car garages, off-street parking, an on-site laundry facility, and lush, mature landscaping throughout. New roofs have been installed within the last five years, and a recently completed termite clearance further demonstrates the pride of ownership maintained throughout the asset.
Thriving Economy & Top Employers:
The property sits in the heart of Downtown Riverside — a thriving cultural and urban corridor with direct proximity to Mt. Rubidoux Park, the Fox Performing Arts Center, the
Riverside Convention Center, and the Riverside Pedestrian Mall. The Downtown Riverside Metrolink Station is less than one mile away, providing direct connectivity to Los Angeles Union Station. Regional access is further supported by the 60, 91, and I-215 Freeways, making the property an ideal choice for commuters across the greater Inland Empire. Riverside's economy is anchored by healthcare, higher education, and public sector employment, with major employers including Riverside Community Hospital, UC Riverside, California Baptist University, Loma Linda University & Hospital, and the City of Riverside — sustaining consistent housing demand and a stable, creditworthy tenant pool.
Stabilized Investment Opportunity:
4412–4430 Mission Inn Avenue is a stable, income-producing asset in one of Downtown Riverside's most sought-after residential corridors. Whether you are a first-time investor
seeking to enter the market, a seasoned investor looking to expand your portfolio, or considering a 1031 Exchange, this property offers exceptional stability and long-term value.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$227,330
|
$39.06
|
| Other Income |
$7,649
|
$1.31
|
| Vacancy Loss |
$11,749
|
$2.02
|
| Effective Gross Income |
$223,230
|
$38.36
|
| Taxes |
$28,846
|
$4.96
|
| Operating Expenses |
$42,705
|
$7.34
|
| Total Expenses |
$71,551
|
$12.29
|
| Net Operating Income |
$151,679
|
$26.06
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $227,330 |
| Annual Per SF | $39.06 |
| Other Income | |
|---|---|
| Annual | $7,649 |
| Annual Per SF | $1.31 |
| Vacancy Loss | |
|---|---|
| Annual | $11,749 |
| Annual Per SF | $2.02 |
| Effective Gross Income | |
|---|---|
| Annual | $223,230 |
| Annual Per SF | $38.36 |
| Taxes | |
|---|---|
| Annual | $28,846 |
| Annual Per SF | $4.96 |
| Operating Expenses | |
|---|---|
| Annual | $42,705 |
| Annual Per SF | $7.34 |
| Total Expenses | |
|---|---|
| Annual | $71,551 |
| Annual Per SF | $12.29 |
| Net Operating Income | |
|---|---|
| Annual | $151,679 |
| Annual Per SF | $26.06 |
Property Facts
| Price | $2,600,000 | Apartment Style | Low-Rise |
| Price Per Unit | $216,667 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.27 AC |
| Cap Rate | 5.83% | Building Size | 6,666 SF |
| Gross Rent Multiplier | 11.06 | No. Stories | 2 |
| No. Units | 12 | Year Built/Renovated | 1949/2026 |
| Property Type | Multifamily | Parking Ratio | 1.8/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R1065 | ||
| Price | $2,600,000 |
| Price Per Unit | $216,667 |
| Sale Type | Investment |
| Cap Rate | 5.83% |
| Gross Rent Multiplier | 11.06 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 6,666 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1949/2026 |
| Parking Ratio | 1.8/1,000 SF |
| Zoning | R1065 |
Amenities
Unit Amenities
- Heating
- Kitchen
- Range
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | $1,425 | 511 |
| 1+1 | 8 | $1,595 | 600 |
| 1+1 | 2 | $1,650 | 422 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
70/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 214-220-007 | Total Assessment | $1,533,832 (2026) |
| Land Assessment | $329,075 (2026) | Annual Taxes | $28,846 ($4.33/SF) |
| Improvements Assessment | $1,204,757 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
214-220-007
Land Assessment
$329,075 (2026)
Improvements Assessment
$1,204,757 (2026)
Total Assessment
$1,533,832 (2026)
Annual Taxes
$28,846 ($4.33/SF)
Tax Year
2025
1 of 59
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
