Log In/Sign Up
Your email has been sent.
476 H St - 476-498 H St Brawley CA/ De Anza Apts 14 Unit Apartment Building Offered at $1,699,000 at a 5.15% Cap Rate Brawley, CA 92227



Investment Highlights
- Records Show 16 Units. Currently 1 is a Laundry Room & 1 a storage.
- Complex is Fully Fenced & Has a Security Gate.
- Great Location Close to Schools.
- Corner Lot
Executive Summary
The property consists of 9 buildings in total : 8 cottage-style units and one larger rear building containing the remaining 6 units. The unit mix includes 12 1 bed/1bath units, 1 2 bed/1bath unit, and 1 studio unit. The building records show that there were 16 units in the past. The previous owner converted one unit into a laundry area and the other unit into a storage. Its a great opportunity to convert the units back to rental units and increase your profit. Currently, there are two vacant units the studio 490.5 and unit 490. Both are rent-ready. Seller wanted to keep them vacant for buyer visibility and flexibility in tenant selection. Previously, the studio rented for $562/month and the one-bedroom unit for $725/month. Rent increases were implemented in October and November 2025. Nearly all units approximately 12 or 13 have been recently renovated within the past years. Renovations include new ceiling fans, light fixtures, flooring, baseboards, interior and exterior paint, and plumbing upgrades including sinks, toilets, garbage disposals, faucets, angle stops, and supply lines. The property is being sold as-is.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Hardwood Floors
- Garden
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $1,000 | 440 - 560 |
| 2+1 | 1 | $1,200 | 560 |
| Studios | 1 | $600.00 | 440 - 560 |
Fairly walkable
40/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 049-081-007-000 | Total Assessment | $178,500 |
| Land Assessment | $85,680 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $92,820 | Tax Year | 2025 |
Property Taxes
Parcel Number
049-081-007-000
Land Assessment
$85,680
Improvements Assessment
$92,820
Total Assessment
$178,500
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
476 H St - 476-498 H St Brawley CA/ De Anza Apts

