This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

11126 Bonwood Rd 6-unit Income Property 11126 Bonwood Rd

6 Unit Apartment Building $1,450,000 ($241,667/Unit) 4.43% Cap Rate El Monte, CA 91733

Investment Highlights

  • No Local Rent Control
  • Opportunity to acquire the adjacent property
  • 7 Gas, 7 Elasticity meter
  • 5 out of 6 lease is MTM ( Upside Potential)
  • 100% occupied with long term stable tenant

Executive Summary

Keller Williams Signature Realty presents 11126 Bonwood Ave., El Monte—a prime 6-unit investment in the thriving West San Gabriel Valley submarket. This two-story courtyard-style community, built in 1958, offers excellent curb appeal and stable cash flow. The property sits on a 6,367 sqft lot with a total building size of approximately 5,102 sqft, featuring six spacious two-bedroom, one-bathroom units averaging ±850 sqft each (buyer to verify).
The property includes a secured courtyard, a greenbelt front yard, six rear parking spots, and additional street parking. It is separately metered for gas and electricity, with central water heaters, and shares a laundry facility with an adjacent identical property. Investors can add a laundry room for additional income or possibly acquire the neighboring property to expand their portfolio. Seller will possibly offer Seller Carry Back. With 5 out of 6 tenants on month-to-month leases, there’s significant upside potential.
Most tenants have lived here for over a decade, fostering a strong sense of community. The property management and owner have maintained the property well.
El Monte has no local rent control ordinance which allows annual rent increases of up to 10% or 5% + CPI (per California AB1482). The location offers proximity to major shopping centers, restaurants, parks, and public transportation (El Monte Metrolink Station, bus terminal, etc.), with easy access to the 60, 10, and 605 freeways, making commuting convenient.

Data Room Click Here to Access

Financial Summary (Pro forma - 2025)

Annual Annual Per SF
Gross Rental Income $151,200 $29.64
Other Income - -
Vacancy Loss - -
Effective Gross Income $151,200 $29.64
Taxes - -
Operating Expenses - -
Total Expenses $40,762 $7.99
Net Operating Income $110,438 $21.65

Financial Summary (Pro forma - 2025)

Gross Rental Income
Annual $151,200
Annual Per SF $29.64
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $151,200
Annual Per SF $29.64
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $40,762
Annual Per SF $7.99
Net Operating Income
Annual $110,438
Annual Per SF $21.65

Property Facts

Price $1,450,000
Price Per Unit $241,667
Sale Type Investment
Cap Rate 4.43%
Gross Rent Multiplier 12.93
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.14 AC
Building Size 5,102 SF
Average Occupancy 100%
No. Stories 2
Year Built 1958
Parking Ratio 1.18/1,000 SF

Unit Amenities

  • Air Conditioning
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower
  • Dining Room

Site Amenities

  • Courtyard

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 6 - -

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 8105-019-035
  • 8105-019-034
Land Assessment
$254,088 (2024)
Improvements Assessment
$411,530 (2024)
Total Assessment
$665,618 (2024)

zoning

Zoning Code EMR3*
EMR3*
  • Listing ID: 32953856

  • Date on Market: 8/25/2024

  • Last Updated:

  • Address: 11126 Bonwood Rd, El Monte, CA 91733

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() }} characters 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') }}