Share This Listing

Message

922 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

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

Save this listing!

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

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
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 -
Walk Score®
Walker's Paradise (95)
Transit Score®
Excellent Transit (74)
Bike Score®
Very Bikeable (83)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 39084364

  • Date on Market: 1/14/2026

  • Last Updated:

  • Address: 627 Linden Ave, Long Beach, CA 90802

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") }}