Share This Listing

Message

915 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

6 UNITS COMMERCE | 1993 BUILT 5.51% Cap Rate 6014 Ferguson Dr 6 Unit Apartment Building $1,582,555 ($263,759/Unit) 5.51% Cap Rate Commerce, CA 90022

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • First Time Being Offered for Sale by Original Builder (Since Being Built in 1993)
  • Newer Construction | Built in 1993 | Gated Entry | 2-Story Building | Balcony in Select Units
  • Garage Parking | Water Heaters for Ea. Unit | Sep. Metered for Gas & Elec.
  • FIVE Spacious 2 Bed + 1 Bath Units & ONE Non-Conforming Studio Unit
  • Exceptional Tenant Stability: Same Tenants in the 2-Bedroom Units Since the Property Was Built
  • Opportunity to Add-Value by Converting the Unpermitted Studio Unit to an ADU

EXECUTIVE SUMMARY

Presented for the first time on the market by the original builder, this exceptionally maintained 6-unit property, constructed in 1993, offers a rare blend of long-term stability and value-add potential in the highly sought-after City of Commerce. An investor's dream, operating at a 5.51% Cap Rate and and 11.14 GRM on Current Rents. The building features five spacious 2-bedroom, 1-bath units along with one non-conforming studio, with several units offering private balconies and all benefiting from gated access, garage parking, individual water heaters, and separate gas and electric meters. Tenant retention is truly unparalleled, with the same residents occupying each of the 2-bedroom units since the property was built. Ideally situated near local shops, schools, parks, and with convenient access to the 5, 60, 101, and 710 freeways, the location supports strong rental demand. Additionally, the existing unpermitted studio presents an excellent opportunity for investors to add value by converting the space into a legalized ADU. The property is located within the City of Commerce and is subject to statewide AB-1482 rent regulations, allowing for an approximate 8% annual increase. This is a unique chance to acquire a pride-of-ownership asset with both stability and future upside.***CHECK OUT THE PROPERTY VIDEO*** All units are occupied. Please do not walk on the property, do not disturb or engage tenants regarding the property. Drive by only, tenants are not aware of the sale, direct all questions to agent. For more information and to obtain a full marketing package (including rent roll, income/expense breakdown), please call/text/email the listing agent. All showings are subject to accepted offer, please include your Proof of Funds when sending offers.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $138,780 $30.72
Other Income $3,252 $0.72
Vacancy Loss $4,261 $0.94
Effective Gross Income $137,771 $30.50
Taxes $20,162 $4.46
Operating Expenses $30,247 $6.70
Total Expenses $50,409 $11.16
Net Operating Income $87,362 $19.34

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $138,780
Annual Per SF $30.72
Other Income
Annual $3,252
Annual Per SF $0.72
Vacancy Loss
Annual $4,261
Annual Per SF $0.94
Effective Gross Income
Annual $137,771
Annual Per SF $30.50
Taxes
Annual $20,162
Annual Per SF $4.46
Operating Expenses
Annual $30,247
Annual Per SF $6.70
Total Expenses
Annual $50,409
Annual Per SF $11.16
Net Operating Income
Annual $87,362
Annual Per SF $19.34

PROPERTY FACTS

Price $1,582,555
Price Per Unit $263,759
Sale Type Investment
Cap Rate 5.51%
Gross Rent Multiplier 11.14
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.23 AC
Building Size 4,517 SF
Average Occupancy 100%
No. Stories 2
Year Built 1993
Parking Ratio 2.66/1,000 SF
Zoning CMR3YY

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 $1,640 -
2+1 5 - -

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
6338-036-009
Land Assessment
$259,405 (2025)
Improvements Assessment
$435,141 (2025)
Total Assessment
$694,546 (2025)
Annual Taxes
$20,162 ($4.46/SF)
Tax Year
2024
  • Listing ID: 38644095

  • Date on Market: 12/3/2025

  • Last Updated:

  • Address: 6014 Ferguson Dr, Commerce, CA 90022

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}