TURNKEY l 5.52% CAP l Approved Plans(3) ADU'S | 145 W Grove St
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
thank you
Your email has been sent!
TURNKEY l 5.52% CAP l Approved Plans(3) ADU'S 145 W Grove St
15 Unit Apartment Building $4,275,000 ($285,000/Unit) 5.52% Cap Rate Rialto, CA 92376
Investment Highlights
- Excellent Mix of Large Units
- Gated Entryway with Intercom System
- Approved Plans for (3) ADU's
- 1970's Construction
- Secured On-Site Parking & Laundry Facility
- Plethora of Recent Capital Expenditures - Both Interior and Exterior
Executive Summary
We are pleased to present an exceptional turn-key investment opportunity in a prime multi-family asset, offering a rare combination of solid cash flow and substantial upside potential. The property features an attractive unit mix of (1) 3-Bedroom/2-Bathroom, (1) 2-Bedroom/2-Bathroom, (10) 2-Bedroom/1-Bathroom, and (3) 1-Bedroom/1-Bathroom units, making it well-suited for a diverse tenant base. Recent capital improvements have brought the property to a "like-new" condition, with 13 out of 15 units undergoing comprehensive renovations that include new flooring, kitchens, bathrooms, walk-in closets, appliances, and updated electrical subpanels. The exterior has also been extensively upgraded, with new HVAC systems, a remodeled entryway, refreshed landscaping, and all copper plumbing, ensuring long-term durability and tenant satisfaction. Built in the 1970s, the property features colonial-style architecture and includes valuable amenities that enhance tenant experience, such as gated on-site parking, an on-site laundry facility, and a recreational room. For added privacy, the property offers a private entrance with an intercom system. Beyond the current upgrades, this property offers immediate value-add potential with approved plans for three ADUs, which will allow for increased rental income and overall asset appreciation. Currently, the property boasts a Gross Rent Multiplier (GRM) of 12.06 and a Capitalization Rate (Cap Rate) of 5.52%, with plenty of upside as market rents continue to rise and the ADU plans are implemented. With the combination of significant recent capital expenditures, desirable tenant amenities, and the approved ADU plans, this asset is primed for both strong short-term returns and long-term value growth. This is an ideal opportunity for investors looking for a well-maintained, cash-flowing property with substantial upside potential.
Financial Summary (Actual - 2023) Click Here to Access |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $99,999 | $9.99 |
Other Income | $99,999 | $9.99 |
Vacancy Loss | $99,999 | $9.99 |
Effective Gross Income | $99,999 | $9.99 |
Taxes | $99,999 | $9.99 |
Operating Expenses | $99,999 | $9.99 |
Total Expenses | $99,999 | $9.99 |
Net Operating Income | $99,999 | $9.99 |
Financial Summary (Actual - 2023) Click Here to Access
Gross Rental Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Other Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Vacancy Loss | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Effective Gross Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Taxes | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Operating Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Total Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Net Operating Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Property Facts
Price | $4,275,000 | Apartment Style | Garden |
Price Per Unit | $285,000 | Building Class | C |
Sale Type | Investment | Lot Size | 0.79 AC |
Cap Rate | 5.52% | Building Size | 13,610 SF |
Gross Rent Multiplier | 12.06 | Average Occupancy | 100% |
No. Units | 15 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1974 |
Property Subtype | Apartment | Parking Ratio | 1.54/1,000 SF |
Price | $4,275,000 |
Price Per Unit | $285,000 |
Sale Type | Investment |
Cap Rate | 5.52% |
Gross Rent Multiplier | 12.06 |
No. Units | 15 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Garden |
Building Class | C |
Lot Size | 0.79 AC |
Building Size | 13,610 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1974 |
Parking Ratio | 1.54/1,000 SF |
Unit Amenities
- Air Conditioning
- Dishwasher
- Refrigerator
- Stainless Steel Appliances
Site Amenities
- Courtyard
- Laundry Facilities
- Gated
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
1+1 | 3 | $1,802 | 650 - 750 |
2+1 | 10 | $1,583 | 900 |
2+2 | 1 | $1,129 | 1,000 |
3+2 | 1 | $2,995 | 1,600 |
Walk Score ®
Very Walkable (75)
PROPERTY TAXES
Parcel Number | 0127-543-01 | Total Assessment | $3,264,000 (2024) |
Land Assessment | $510,000 (2024) | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $2,754,000 (2024) | Tax Year | 2023 |
PROPERTY TAXES
Parcel Number
0127-543-01
Land Assessment
$510,000 (2024)
Improvements Assessment
$2,754,000 (2024)
Total Assessment
$3,264,000 (2024)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2023
zoning
Zoning Code | R2 |
R2 |
1 of 25
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
TURNKEY l 5.52% CAP l Approved Plans(3) ADU'S | 145 W Grove St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.