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 | 8,543 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 | 8,543 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 (73)
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 ($4.51/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 ($4.51/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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
