Log In/Sign Up
Your email has been sent.
810 Belmont Ave 7 Unit Apartment Building $2,100,000 ($300,000/Unit) 4.49% Cap Rate Long Beach, CA 90804



Investment Highlights
- Very desirable residential location in Belmont Heights.
- Mostly month-to-month tenants.
- Significant upside potential to increase rental rates.
- $1 billion high-tech redevelopment opening in 2027 just ten minutes to the north.
Executive Summary
The subject is a seven-unit apartment complex with a prime location in the very desirable Belmont Heights neighborhood of Long Beach, California. The Property includes two, two-story woodframe and stucco apartment buildings constructed in 1948 and renovated on multiple occasions. The buildings total 5,554 square feet in size and are situated on a level, rectangular 5,852 square foot parcel fronting on Belmont Avenue. The front building, 810 Belmont Avenue, has four, two-bedroom/two bath apartment units. The rear building, 812 Belmont Avenue, has one studio, one, one bedroom/one bath and one, three-bedroom/two bath apartment units. There is a landscaped yard at the front of the Property and a shared, landscaped yard between the two buildings as well as a two-car garage served by a rear alley. There are a washer and a dryer in the rear building, coin-operated and leased to a service company.
Belmont Avenue is a quiet, well-landscaped street developed with a mix of single-family homes and small apartment buildings. Belmont Heights is one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located just three blocks to the east of the Property. The 229-acre, city-owned Recreation Park is located one-quarter mile to the east and features of the park include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is one mile to the south. California State University, Long Beach is located one and one-quarter miles to the east. Long Beach Municipal Airport is located two and one-half miles to the north and has non-stop flight to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries,a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply-chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 1999. The Property is fully-occupied and rarely has vacant units. Current rental rates are significantly below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. See attached spreadsheet for current and projected financials.
Belmont Avenue is a quiet, well-landscaped street developed with a mix of single-family homes and small apartment buildings. Belmont Heights is one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located just three blocks to the east of the Property. The 229-acre, city-owned Recreation Park is located one-quarter mile to the east and features of the park include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is one mile to the south. California State University, Long Beach is located one and one-quarter miles to the east. Long Beach Municipal Airport is located two and one-half miles to the north and has non-stop flight to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries,a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply-chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 1999. The Property is fully-occupied and rarely has vacant units. Current rental rates are significantly below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. See attached spreadsheet for current and projected financials.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$158,700
|
$28.57
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,174
|
$0.57
|
| Effective Gross Income |
$155,526
|
$28.00
|
| Taxes |
$23,265
|
$4.19
|
| Operating Expenses |
$37,967
|
$6.84
|
| Total Expenses |
$61,232
|
$11.02
|
| Net Operating Income |
$94,294
|
$16.98
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $158,700 |
| Annual Per SF | $28.57 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,174 |
| Annual Per SF | $0.57 |
| Effective Gross Income | |
|---|---|
| Annual | $155,526 |
| Annual Per SF | $28.00 |
| Taxes | |
|---|---|
| Annual | $23,265 |
| Annual Per SF | $4.19 |
| Operating Expenses | |
|---|---|
| Annual | $37,967 |
| Annual Per SF | $6.84 |
| Total Expenses | |
|---|---|
| Annual | $61,232 |
| Annual Per SF | $11.02 |
| Net Operating Income | |
|---|---|
| Annual | $94,294 |
| Annual Per SF | $16.98 |
Property Facts In Escrow
| Price | $2,100,000 | Apartment Style | Low-Rise |
| Price Per Unit | $300,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 4.49% | Building Size | 5,554 SF |
| Gross Rent Multiplier | 13.2 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1948 |
| Property Subtype | Apartment | ||
| Zoning | LBR3S - LBR3S zoning is one of the City's multi-family residential zones, intended for apartment or multi-unit housing at relatively lower densities. | ||
| Price | $2,100,000 |
| Price Per Unit | $300,000 |
| Sale Type | Investment |
| Cap Rate | 4.49% |
| Gross Rent Multiplier | 13.2 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 5,554 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1948 |
| Zoning | LBR3S - LBR3S zoning is one of the City's multi-family residential zones, intended for apartment or multi-unit housing at relatively lower densities. |
Amenities
Site Amenities
- Courtyard
- Picnic Area
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,395 | 500 |
| 1+1 | 1 | $1,595 | 650 |
| 2+1 | 4 | $1,998 | 850 |
| 3+2 | 1 | $2,500 | 1,250 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 7254-019-020 | Total Assessment | $653,196 |
| Land Assessment | $481,065 | Annual Taxes | $23,265 ($4.19/SF) |
| Improvements Assessment | $172,131 | Tax Year | 2025 |
Property Taxes
Parcel Number
7254-019-020
Land Assessment
$481,065
Improvements Assessment
$172,131
Total Assessment
$653,196
Annual Taxes
$23,265 ($4.19/SF)
Tax Year
2025
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
810 Belmont 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.
