Log In/Sign Up
Your email has been sent.
OFF MARKET 801 Atlantic Ave 4 Unit Apartment Building $1,389,000 ($347,250/Unit) 5.32% Cap Rate Long Beach, CA 90813
Investment Highlights
- 4 renovated units -- perfect turnkey investment
- Upgraded electrical system in 2023, including a full re-wire, new main service panel, and sub panels
- 12.47 GRM and a 5.3% cap rate with upside to 10.15 GRM and 7.0% pro forma cap rate!!
- Attractive unit mix of (2) 3-bedroom 1-bath units and (2) 2-bedroom 1-bath
- 2024 Silicone white roof
- See attached Offering Memorandum for actual rent roll
Executive Summary
4 renovated units located in downtown Long Beach, with gross scheduled rents over $110,000 per year! Attractively priced at 12.47 GRM and a 5.3% cap rate with upside to 10.15 GRM and 7.0% pro forma cap rate!! The current owners have invested over $150,000 into property improvements, making it perfect for a turnkey investor. The property has an attractive unit mix of (2) 3-bedroom 1-bath units and (2) 2-bedroom 1-bath. All 4 units have been meticulously renovated in 2023 including new flooring, cabinetry, Quartz countertops, light fixtures, wall heaters, water heater, sinks, appliances, blinds, and fresh paint. The property boasts a completely upgraded electrical system in 2023, including a full re-wire, new main service panel, and sub panels, as well as a 2024 Silicone white roof! The property is individually metered for gas and electricity. Reach out today!
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$111,360
|
$33.62
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,341
|
$1.01
|
| Effective Gross Income |
$108,019
|
$32.61
|
| Taxes |
$17,363
|
$5.24
|
| Operating Expenses |
$16,786
|
$5.07
|
| Total Expenses |
$34,149
|
$10.31
|
| Net Operating Income |
$73,870
|
$22.30
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $111,360 |
| Annual Per SF | $33.62 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,341 |
| Annual Per SF | $1.01 |
| Effective Gross Income | |
|---|---|
| Annual | $108,019 |
| Annual Per SF | $32.61 |
| Taxes | |
|---|---|
| Annual | $17,363 |
| Annual Per SF | $5.24 |
| Operating Expenses | |
|---|---|
| Annual | $16,786 |
| Annual Per SF | $5.07 |
| Total Expenses | |
|---|---|
| Annual | $34,149 |
| Annual Per SF | $10.31 |
| Net Operating Income | |
|---|---|
| Annual | $73,870 |
| Annual Per SF | $22.30 |
Property Facts
| Price | $1,389,000 | Property Subtype | Apartment |
| Price Per Unit | $347,250 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5.32% | Lot Size | 0.07 AC |
| Sale Condition | 1031 Exchange | Building Size | 3,312 SF |
| Gross Rent Multiplier | 12.47 | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1914/2023 |
| Zoning | MF - Multiple Dwelling | ||
| Price | $1,389,000 |
| Price Per Unit | $347,250 |
| Sale Type | Investment |
| Cap Rate | 5.32% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.47 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.07 AC |
| Building Size | 3,312 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1914/2023 |
| Zoning | MF - Multiple Dwelling |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 2 | $2,673 | 900 |
| 2+1 | 2 | $1,968 | 750 |
1 1
Walk Score®
Walker's Paradise (91)
Transit Score®
Excellent Transit (72)
Bike Score®
Very Bikeable (77)
Property Taxes
| Parcel Number | 7274-016-016 | Total Assessment | $1,142,400 (2025) |
| Land Assessment | $408,000 (2025) | Annual Taxes | $17,363 ($5.24/SF) |
| Improvements Assessment | $734,400 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
7274-016-016
Land Assessment
$408,000 (2025)
Improvements Assessment
$734,400 (2025)
Total Assessment
$1,142,400 (2025)
Annual Taxes
$17,363 ($5.24/SF)
Tax Year
2026
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
OFF MARKET | 801 Atlantic 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.