fbpx Skip to main content
search
← Back to Property Listings
Sold

8 Units in Wrigley Neighborhood, Long Beach

Recently Closed!

I am happy to announce that my client just closed escrow on this beautiful Spanish style 8-Unit in the Wrigley neighborhood of Long Beach. The property features (4) 1bed/1bath units and (4) studios. There is also a laundry room with coin operated machines and 8 garages onsite which can be rented to produce extra income. Current rents are low (42% below market price) which gives the new owner the opportunity to reposition the building improving the cash flow and forcing some appreciation.

 

–  Cody Charnell

 

Unit                    Current                Market
1bd/1ba              $1450                   $1495
1bd/1ba              $600                     $1495
1bd/1ba              $1135                   $1495
1bd/1ba              $1050                   $1495
Studio                 $885                    $1195
Studio                 $905                    $1195
Studio                 $905                    $1195
Studio                 $905                    $1195
Garage (8)                                       $400    
Total                     $7835                  $11,160
Annual                 $94,020                $133,920

Current GRM: 15.45
Market GRM:  10.9

Property Details

  • Units: 8
  • Gross Rent Multiplier: 15.45
  • Cap Rate: 3.5
Contact Listing Agent

Price

$1,453,000

Annual Income

$94,020

Annual NOI

$61,113

Annual Expense

$32,907

Rental Cost Details

# OF UNITS# OF BEDROOMS# OF BATHSACTUAL RENTTOTAL RENTPRO FORMATOTAL PRO FORMA
111$1,450$1,450$1,495$1,495
111$600$600$1,495$1,495
111$1,135$1,135$1,495$1,495
111$1,050$1,050$1,495$1,495
101$885$885$1,195$1,195
101$905$905$1,195$1,195
101$905$905$1,195$1,195
101$905$905$1,195$1,195
$0$0$400$0
TOTAL # OF UNITSTOTAL # OF BEDROOMSTOTAL # OF BATHSGRAND TOTAL RENTGRAND TOTAL PRO FORMA
848$7,835$10,760

Let’s Discuss This Property

Please fill out the form below and we’ll get back to you as soon as we can.

This field is for validation purposes and should be left unchanged.

Leave a Reply

Close Menu