Log In/Sign Up
Your email has been sent.
Pine Grove Casitas 518-524 E Avenue Q-12 30 Unit Apartment Building $5,100,000 ($170,000/Unit) 7.09% Cap Rate Palmdale, CA 93550



Investment Highlights
- 30 Unit Property in Palmdale, CA on 1.46 Acres
- 13 units are currently vacant- Vacant units were underwritten to $1,700 without RUBS charges
- Includes .46 acre lot that an additional 21 units can be built
- Great unit mix of all 2 bed / 1 bath units
- On-site laundry room, leasing office, and great outdoor space.
- Upon stabilization and lease up of the vacant units, a buyer should expect a cap rate of 7.09%
Executive Summary
524 E Avenue Q12 presents a compelling opportunity to acquire a well-maintained 30-unit apartment community in Palmdale, CA, situated on a substantial 1.46-acre parcel. The property features a highly desirable, consistent unit mix of all 2-bedroom / 1-bathroom units that commands strong tenant demand. Residents benefit from 30 on-site parking spaces, secure gated parking, ADA-compliant units, an on-site laundry room, a dedicated leasing office, and generous outdoor space.
Current ownership has invested over $1,850,000 in capital improvements since 2018, positioning the asset as a turnkey, income-producing investment. Beyond its income upon the stabilization of the asset, the property offers meaningful upside: there is an opportunity to add up to 8 ADUs utilizing SB 1211, while the open stabilization and lease-up of the vacant units allows a buyer to achieve a projected cap rate of 7.09%.
Included with the property is a vacant lot measuring .46 acres that is zoned for an additional 21 apartment units.
Together, these attributes make 524 E Avenue Q12 a great opportunity to stabilize a well-located asset with a clear path to enhanced returns through both rental growth and future development potential through ADU construction and redevelopment of the vacant lot.
Current ownership has invested over $1,850,000 in capital improvements since 2018, positioning the asset as a turnkey, income-producing investment. Beyond its income upon the stabilization of the asset, the property offers meaningful upside: there is an opportunity to add up to 8 ADUs utilizing SB 1211, while the open stabilization and lease-up of the vacant units allows a buyer to achieve a projected cap rate of 7.09%.
Included with the property is a vacant lot measuring .46 acres that is zoned for an additional 21 apartment units.
Together, these attributes make 524 E Avenue Q12 a great opportunity to stabilize a well-located asset with a clear path to enhanced returns through both rental growth and future development potential through ADU construction and redevelopment of the vacant lot.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$593,220
|
$27.26
|
| Other Income |
$55,440
|
$2.55
|
| Vacancy Loss |
$17,797
|
$0.82
|
| Effective Gross Income |
$630,863
|
$28.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$269,518
|
$12.38
|
| Net Operating Income |
$361,345
|
$16.60
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $593,220 |
| Annual Per SF | $27.26 |
| Other Income | |
|---|---|
| Annual | $55,440 |
| Annual Per SF | $2.55 |
| Vacancy Loss | |
|---|---|
| Annual | $17,797 |
| Annual Per SF | $0.82 |
| Effective Gross Income | |
|---|---|
| Annual | $630,863 |
| Annual Per SF | $28.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $269,518 |
| Annual Per SF | $12.38 |
| Net Operating Income | |
|---|---|
| Annual | $361,345 |
| Annual Per SF | $16.60 |
Property Facts
| Price | $5,100,000 | Apartment Style | Low-Rise |
| Price Per Unit | $170,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.00 AC |
| Cap Rate | 7.09% | Building Size | 21,762 SF |
| Gross Rent Multiplier | 8.6 | No. Stories | 2 |
| No. Units | 30 | Year Built/Renovated | 1980/2025 |
| Property Type | Multifamily | Parking Ratio | 1.84/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | R3, Palmdale | ||
| Price | $5,100,000 |
| Price Per Unit | $170,000 |
| Sale Type | Investment |
| Cap Rate | 7.09% |
| Gross Rent Multiplier | 8.6 |
| No. Units | 30 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.00 AC |
| Building Size | 21,762 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1980/2025 |
| Parking Ratio | 1.84/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R3, Palmdale |
Amenities
Unit Amenities
- Storage Space
- Heating
- Kitchen
- High Speed Internet Access
Site Amenities
- Laundry Facilities
- Recycling
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 30 | - | 750 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Minimal public transit
10/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 3009-011-024 | Improvements Assessment | $1,648,725 (2025) |
| Land Assessment | $321,530 (2025) | Total Assessment | $1,970,255 (2025) |
Property Taxes
Parcel Number
3009-011-024
Land Assessment
$321,530 (2025)
Improvements Assessment
$1,648,725 (2025)
Total Assessment
$1,970,255 (2025)
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Pine Grove Casitas | 518-524 E Avenue Q-12
