Log In/Sign Up
Your email has been sent.
Significant Value-Add Units 545 2nd st 6 Unit Apartment Building $755,000 ($125,833/Unit) 2.18% Cap Rate Banning, CA 92220



INVESTMENT HIGHLIGHTS
- 6-Unit Commercial Residential Income Property
- Central Banning Location
- Value-Add Opportunity
- Minutes from I-10 Freeway
EXECUTIVE SUMMARY
This six-unit multifamily property at 545 N 2nd St, Banning, CA, presents an exceptional value-add opportunity for investors seeking strong returns and significant upside potential in a growing market. The property consists entirely of (6) 1-bedroom, 1-bathroom units, all of which are individually metered for gas and electric, providing ease of management and lower owner expenses. The building offers an immediate pathway to increased income: Current Occupancy: 2 units are currently rented at $1,540 each, generating a total Gross Monthly Income of $3,080. Immediate Vacancy Fill: Two existing units are vacant and ready to be filled. By leasing these at the current market rate of $1,540 per month, the investor can achieve a current Cap Rate of ±6.83% (based on a hypothetical purchase price).
The significant value-add component lies in the rear two units: Rehabilitation Opportunity: Two units in the rear of the property are fire-damaged and require rehabilitation. Once all six units are renovated and leased at the prevailing market rate, the proforma annual gross income is projected at $108,480 and an exceptional proforma Cap Rate of 11.18%. Situated in Banning, CA, offering proximity to local amenities and potential for tenant demand from the surrounding Inland Empire area. Ideal for investors looking to execute a clear Rehab and Stabilize strategy to maximize equity and cash flow.
The significant value-add component lies in the rear two units: Rehabilitation Opportunity: Two units in the rear of the property are fire-damaged and require rehabilitation. Once all six units are renovated and leased at the prevailing market rate, the proforma annual gross income is projected at $108,480 and an exceptional proforma Cap Rate of 11.18%. Situated in Banning, CA, offering proximity to local amenities and potential for tenant demand from the surrounding Inland Empire area. Ideal for investors looking to execute a clear Rehab and Stabilize strategy to maximize equity and cash flow.
FINANCIAL SUMMARY (PRO FORMA - 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 (PRO FORMA - 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
| Price | $755,000 | Property Subtype | Apartment |
| Price Per Unit | $125,833 | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 2.18% | Lot Size | 0.38 AC |
| Sale Condition | Deferred Maintenance | Building Size | 3,090 SF |
| Gross Rent Multiplier | 20.43 | Average Occupancy | 33% |
| No. Units | 6 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1949/2010 |
| Zoning | HDR - Residential | ||
| Price | $755,000 |
| Price Per Unit | $125,833 |
| Sale Type | Investment |
| Cap Rate | 2.18% |
| Sale Condition | Deferred Maintenance |
| Gross Rent Multiplier | 20.43 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.38 AC |
| Building Size | 3,090 SF |
| Average Occupancy | 33% |
| No. Stories | 1 |
| Year Built/Renovated | 1949/2010 |
| Zoning | HDR - Residential |
AMENITIES
SITE AMENITIES
- 24 Hour Access
- Courtyard
- Security System
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 6 | $1,540 | 515 |
1 1
PROPERTY TAXES
| Parcel Number | 540-082-003 | Total Assessment | $156,179 |
| Land Assessment | $75,329 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $80,850 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
540-082-003
Land Assessment
$75,329
Improvements Assessment
$80,850
Total Assessment
$156,179
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 17
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Significant Value-Add Units | 545 2nd 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.
