Log In/Sign Up
Your email has been sent.
22 Unit Multifamily Investment Property 627 Linden Ave 22 Unit Apartment Building $3,100,000 ($140,909/Unit) 5.63% Cap Rate Long Beach, CA 90802



EXECUTIVE SUMMARY
The subject property is a 22-unit apartment building located in the trendy “East Village” neighborhood of Long Beach. This charming two story 1940’s complex is on a quiet street, just 6 blocks from the Ocean Avenue, and a 10-minute bike ride to Alamitos Beach! Walk Score: 97/100 (Walker's Paradise) 97 / 100. Walker's Paradise. Transit Score® 74 / 100. Excellent Transit. 89 / 100. Very Bikeable. The unit mix is predominantly Studio apartments (20) with a One Bedroom Unit and a Two Bedroom 1 Bath unit. All units are separately metered for gas and electric utilities. There is a secured entrance with laundry room onsite, and ample street parking. Priced attractively at a GRM of 9.84 and with the rent increases of 8% (AB 1482) that are due this year, the GRM drops to 9.12 and a CAP rate of 6.27% at the listed price. After that rent increase, the rents still have another 20% upside based on the average and median rent rates on the rent survey. (See attached Offering Memorandum).
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$311,904
|
$21.64
|
| Other Income |
$3,156
|
$0.22
|
| Vacancy Loss |
$8,547
|
$0.59
|
| Effective Gross Income |
$306,513
|
$21.26
|
| Taxes |
$38,564
|
$2.68
|
| Operating Expenses |
$93,475
|
$6.48
|
| Total Expenses |
$132,039
|
$9.16
|
| Net Operating Income |
$174,474
|
$12.10
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $311,904 |
| Annual Per SF | $21.64 |
| Other Income | |
|---|---|
| Annual | $3,156 |
| Annual Per SF | $0.22 |
| Vacancy Loss | |
|---|---|
| Annual | $8,547 |
| Annual Per SF | $0.59 |
| Effective Gross Income | |
|---|---|
| Annual | $306,513 |
| Annual Per SF | $21.26 |
| Taxes | |
|---|---|
| Annual | $38,564 |
| Annual Per SF | $2.68 |
| Operating Expenses | |
|---|---|
| Annual | $93,475 |
| Annual Per SF | $6.48 |
| Total Expenses | |
|---|---|
| Annual | $132,039 |
| Annual Per SF | $9.16 |
| Net Operating Income | |
|---|---|
| Annual | $174,474 |
| Annual Per SF | $12.10 |
PROPERTY FACTS
| Price | $3,100,000 | Apartment Style | Low-Rise |
| Price Per Unit | $140,909 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 5.63% | Building Size | 14,416 SF |
| Gross Rent Multiplier | 9.84 | Average Occupancy | 100% |
| No. Units | 22 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1947 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | LBPD30 | ||
| Price | $3,100,000 |
| Price Per Unit | $140,909 |
| Sale Type | Investment |
| Cap Rate | 5.63% |
| Gross Rent Multiplier | 9.84 |
| No. Units | 22 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 14,416 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1947 |
| Opportunity Zone |
Yes |
| Zoning | LBPD30 |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Range
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 20 | - | 600 |
| 1+1 | 1 | $1,317 | - |
| 2+1 | 1 | $2,250 | - |
1 1
Walk Score®
Walker's Paradise (95)
Transit Score®
Excellent Transit (74)
Bike Score®
Very Bikeable (83)
PROPERTY TAXES
| Parcel Number | 7273-028-008 | Total Assessment | $1,155,332 |
| Land Assessment | $520,931 | Annual Taxes | $38,564 ($2.68/SF) |
| Improvements Assessment | $634,401 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
7273-028-008
Land Assessment
$520,931
Improvements Assessment
$634,401
Total Assessment
$1,155,332
Annual Taxes
$38,564 ($2.68/SF)
Tax Year
2025
1 of 6
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
22 Unit Multifamily Investment Property | 627 Linden Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
