Log In/Sign Up
Your email has been sent.
La Pasada 515 W 3rd St 32 Room Hotel Long Beach, CA 90802 $5,600,000 ($175,000/Room) 4.42% Cap Rate



Investment Highlights
- Seller Financing with 25% down payment, 5 year or longer term, 4% interest and interest only payments
- Roof, Electrical System, Windows all less than 3 years old
- First Floor units are completely renovated, second floor units have renovated Kitchens and Bathrooms
Executive Summary
La Pasada presents a rare opportunity to acquire a substantially renovated, secured-access multifamily asset in the heart of Downtown Long Beach with highly attractive seller financing already in place, offering an opportunity to achieve 7% plus cash-on-cash returns. The seller is offering financing at 75% loan-to-value with a 4% fixed interest rate and interest-only payments for a 5-year term, providing investors with a significant advantage in today’s elevated interest rate environment. This financing structure dramatically reduces acquisition costs, improves early cash flow, and provides operational flexibility during the stabilization process.
Originally constructed in 1928 and thoughtfully repositioned from a historic hotel into a modern apartment community, the property blends classic architectural character with extensive contemporary capital improvements, creating a highly differentiated workforce housing investment.
Ownership has invested substantial capital into the renovation and modernization of the property, resulting in an asset with limited immediate capital expenditure requirements and strong long-term tenant appeal. Renovations include upgraded kitchens with quartz countertops, updated cabinetry, stainless steel appliances, vinyl flooring, renovated bathrooms, lighting packages, and air conditioning in many units. Additionally, major systems improvements include a new roof, upgraded electrical systems and subpanels, new sewer lines, updated windows, new laundry facilities, and the addition of a leasing office.
While the physical condition of the property has been substantially improved, the asset has experienced operational inconsistency due to absentee ownership and management challenges, creating a compelling opportunity for a new investor to stabilize occupancy, improve collections, and implement professional management practices. Several units are rent-ready, and the renovated condition of the property positions new ownership to efficiently lease vacancies and capitalize on continued rental demand in Downtown Long Beach.
The property’s unique mix of SRO, studio, and one-bedroom apartments allows it to serve a broad segment of workforce and affordable housing demand within one of Southern California’s strongest rental corridors. Located directly across from the Long Beach Municipal Courthouse and within walking distance to Shoreline Village, the Aquarium of the Pacific, the Convention Center, and major employment centers, La Pasada benefits from exceptional urban connectivity and long-term renter demand fundamentals.
For investors seeking a renovated urban multifamily asset with operational upside, exceptional seller financing, and strong long-term market fundamentals, La Pasada represents a unique value-add opportunity in the rapidly evolving Downtown Long Beach market.
Originally constructed in 1928 and thoughtfully repositioned from a historic hotel into a modern apartment community, the property blends classic architectural character with extensive contemporary capital improvements, creating a highly differentiated workforce housing investment.
Ownership has invested substantial capital into the renovation and modernization of the property, resulting in an asset with limited immediate capital expenditure requirements and strong long-term tenant appeal. Renovations include upgraded kitchens with quartz countertops, updated cabinetry, stainless steel appliances, vinyl flooring, renovated bathrooms, lighting packages, and air conditioning in many units. Additionally, major systems improvements include a new roof, upgraded electrical systems and subpanels, new sewer lines, updated windows, new laundry facilities, and the addition of a leasing office.
While the physical condition of the property has been substantially improved, the asset has experienced operational inconsistency due to absentee ownership and management challenges, creating a compelling opportunity for a new investor to stabilize occupancy, improve collections, and implement professional management practices. Several units are rent-ready, and the renovated condition of the property positions new ownership to efficiently lease vacancies and capitalize on continued rental demand in Downtown Long Beach.
The property’s unique mix of SRO, studio, and one-bedroom apartments allows it to serve a broad segment of workforce and affordable housing demand within one of Southern California’s strongest rental corridors. Located directly across from the Long Beach Municipal Courthouse and within walking distance to Shoreline Village, the Aquarium of the Pacific, the Convention Center, and major employment centers, La Pasada benefits from exceptional urban connectivity and long-term renter demand fundamentals.
For investors seeking a renovated urban multifamily asset with operational upside, exceptional seller financing, and strong long-term market fundamentals, La Pasada represents a unique value-add opportunity in the rapidly evolving Downtown Long Beach market.
Data Room Click Here to Access
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$456,216
|
$44.73
|
| Other Income |
$396
|
$0.04
|
| Vacancy Loss |
$18,324
|
$1.80
|
| Effective Gross Income |
$438,288
|
$42.97
|
| Taxes |
$75,172
|
$7.37
|
| Operating Expenses |
$105,039
|
$10.30
|
| Total Expenses |
$180,211
|
$17.67
|
| Net Operating Income |
$258,077
|
$25.30
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $456,216 |
| Annual Per SF | $44.73 |
| Other Income | |
|---|---|
| Annual | $396 |
| Annual Per SF | $0.04 |
| Vacancy Loss | |
|---|---|
| Annual | $18,324 |
| Annual Per SF | $1.80 |
| Effective Gross Income | |
|---|---|
| Annual | $438,288 |
| Annual Per SF | $42.97 |
| Taxes | |
|---|---|
| Annual | $75,172 |
| Annual Per SF | $7.37 |
| Operating Expenses | |
|---|---|
| Annual | $105,039 |
| Annual Per SF | $10.30 |
| Total Expenses | |
|---|---|
| Annual | $180,211 |
| Annual Per SF | $17.67 |
| Net Operating Income | |
|---|---|
| Annual | $258,077 |
| Annual Per SF | $25.30 |
Property Facts
| Price | $5,600,000 | Lot Size | 0.26 AC |
| Price Per Room | $175,000 | Building Size | 10,200 SF |
| Sale Type | Investment | No. Rooms | 32 |
| Cap Rate | 4.42% | No. Stories | 3 |
| Property Type | Hospitality | Year Built/Renovated | 1929/2023 |
| Property Subtype | Hotel | Opportunity Zone |
Yes
|
| Building Class | C | ||
| Zoning | PD30, Long Beach | ||
| Price | $5,600,000 |
| Price Per Room | $175,000 |
| Sale Type | Investment |
| Cap Rate | 4.42% |
| Property Type | Hospitality |
| Property Subtype | Hotel |
| Building Class | C |
| Lot Size | 0.26 AC |
| Building Size | 10,200 SF |
| No. Rooms | 32 |
| No. Stories | 3 |
| Year Built/Renovated | 1929/2023 |
| Opportunity Zone |
Yes |
| Zoning | PD30, Long Beach |
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Guest Room | 32 | $75.00 | - |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Good public transit
70/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 7278-022-040 | Total Assessment | $1,844,872 (2025) |
| Land Assessment | $737,946 (2025) | Annual Taxes | $75,172 ($7.37/SF) |
| Improvements Assessment | $1,106,926 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
7278-022-040
Land Assessment
$737,946 (2025)
Improvements Assessment
$1,106,926 (2025)
Total Assessment
$1,844,872 (2025)
Annual Taxes
$75,172 ($7.37/SF)
Tax Year
2026
1 of 5
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
La Pasada | 515 W 3rd St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
