935 N Washington, Long Beach 90813
- 10 Units in two buildings in dense rental market just North of Downtown Long Beach
- Recently renovated property including exterior refresh, landscaping, lighting, and windows
- 8 out of 10 units have been upgraded with vinyl plank floors, new cabinets, quartz countertops, and new bathrooms
- Well priced on actual income at 14.38X gross with a 9% upside to a market GRM of 13.22
- Great unit mix of five 2 Bed/1 Bath units, three 1 Bed/1 Bath units, and two studios
- Three garages in front of the building with the potential for an ADU conversion
- Community laundry room for extra income
- Leased solar system on back building for electrical savings
- Perfect 1031 exchange upleg property
sold
Download Offering Memorandum
UNITS: 10
GROSS RENT MULTIPLIER: 14.38
CAP RATE: 4.0%
PRICE
$2,895,000
ANNUAL INCOME
$196,553
ANNUAL NOI
$114,754
ANNUAL EXPENSE
$76,772
Rental Cost Details
| # OF UNITS | # OF BEDROOMS | # OF BATHS | ACTUAL RENT | TOTAL RENT | PRO FORMA | TOTAL PRO FORMA |
| 1 | 2 | 1 | $1,770 | $1,770 | $1,900 | $1,900 |
| 1 | 2 | 1 | $1,800 | $1,800 | $1,900 | $1,900 |
| 1 | 2 | 2 | $1,770 | $1,770 | $2,000 | $2,000 |
| 1 | 2 | 2 | $1,699 | $1,699 | $2,000 | $2,000 |
| 1 | 0 | 1 | $1,295 | $1,295 | $1,550 | $1,550 |
| 1 | 0 | 1 | $1,550 | $1,550 | $1,550 | $1,550 |
| 1 | 1 | 1 | $1,550 | $1,550 | $1,650 | $1,650 |
| 1 | 1 | 1 | $1,550 | $1,550 | $1,650 | $1,650 |
| 1 | 1 | 1 | $1,550 | $1,550 | $1,650 | $1,650 |
| 1 | 1 | 1 | $1,844 | $1,844 | $2,000 | $2,000 |
| TOTAL # OF UNITS | TOTAL # OF BEDROOMS | TOTAL # OF BATHS | GRAND TOTAL RENT | GRAND TOTAL PRO FORMA | ||
| 10 | 12 | 12 | $16,379 | $17,850 |
