4 Units on 31,131 Sq Ft Lot with 7.3% Cap! | 38605 25th St E
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!
4 Units on 31,131 Sq Ft Lot with 7.3% Cap! 38605 25th St E
4 Unit Apartment Building $1,675,000 ($418,750/Unit) 7.32% Cap Rate Palmdale, CA 93550
Investment Highlights
- Cash flowing 4 unit building in Palmdale with a cap rate of 7.3% in an opportunity zone!
- Units are completely remodeled and feature new kitchens, bathrooms, in-unit washer/dryers, private backyards, and private attached garages.
- Occupied units are rented to Section 8 tenants, thereby generating consistent cash flow.
- Only subject to AB 1482 rent control (allowing 8.9% annual rent increases) and no City of LA rent control.
- Set on a large lot of appx. ± 31,131 sq. ft. and in a quiet cul-de-sac in central Palmdale
- 1 unit is currently vacant and can be delivered vacant!
Executive Summary
The Mayelian Apartment Group is pleased to present a cash flowing 4 unit building in Palmdale with a cap rate of 7.3% in an opportunity zone! Located in Los Angeles County and built in 1988, the property is not subject to City of LA rent control and only subject to CA AB 1482, which allows for 8.9% annual rent increases. Amazing unit mix of three 4 bedroom / 2 bath units and one 3 bedroom / 2 bath unit with total income of $162,012. 1 unit is currently vacant, allowing the buyer to achieve market rents! Each unit is spacious, with its own yard, garage, and privacy similar to a single family home. The units are completely remodeled and feature new kitchens, bathrooms, new flooring, in-unit washer/dryers, newer appliances, tiled fireplaces, and garage cabinetry. The occupied units are currently rented to Section 8 tenants, thereby generating consistent cash flow. Each unit also has an attached garage with space for 2 cars and additional parking spaces on the driveway. Set on a large lot of appx. ± 31,131 sq. ft. and in a quiet cul-de-sac, the building presents itself as a tranquil apartment community for renters. Minutes from Palmdale Shopping Mall, Blackbird Airpark, Palmdale Regional Airport, and major aerospace employers such as Boeing, Lockheed Martin, and Northrop Grumman, which are all within a 15 minutes drive from the subject property.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $162,012 | $28.80 |
Other Income | - | - |
Vacancy Loss | $4,860 | $0.86 |
Effective Gross Income | $157,152 | $27.93 |
Taxes | - | - |
Operating Expenses | - | - |
Total Expenses | $34,496 | $6.13 |
Net Operating Income | $122,656 | $21.80 |
Financial Summary (Actual - 2024)
Gross Rental Income | |
---|---|
Annual | $162,012 |
Annual Per SF | $28.80 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | $4,860 |
Annual Per SF | $0.86 |
Effective Gross Income | |
---|---|
Annual | $157,152 |
Annual Per SF | $27.93 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $34,496 |
Annual Per SF | $6.13 |
Net Operating Income | |
---|---|
Annual | $122,656 |
Annual Per SF | $21.80 |
Property Facts
Price | $1,675,000 | Apartment Style | Single Family Home |
Price Per Unit | $418,750 | Building Class | B |
Sale Type | Investment | Lot Size | 0.71 AC |
Cap Rate | 7.32% | Building Size | 5,626 SF |
Gross Rent Multiplier | 10.3 | No. Stories | 1 |
No. Units | 4 | Year Built | 1988 |
Property Type | Multifamily | Opportunity Zone |
Yes
|
Property Subtype | Apartment |
Price | $1,675,000 |
Price Per Unit | $418,750 |
Sale Type | Investment |
Cap Rate | 7.32% |
Gross Rent Multiplier | 10.3 |
No. Units | 4 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Single Family Home |
Building Class | B |
Lot Size | 0.71 AC |
Building Size | 5,626 SF |
No. Stories | 1 |
Year Built | 1988 |
Opportunity Zone |
Yes |
Unit Amenities
- Air Conditioning
- Washer/Dryer
1 of 1
PROPERTY TAXES
Parcel Number | 3018-016-049 | Improvements Assessment | $676,965 |
Land Assessment | $120,299 | Total Assessment | $797,264 |
PROPERTY TAXES
Parcel Number
3018-016-049
Land Assessment
$120,299
Improvements Assessment
$676,965
Total Assessment
$797,264
zoning
Zoning Code | PDR1* |
PDR1* |
1 of 19
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
4 Units on 31,131 Sq Ft Lot with 7.3% Cap! | 38605 25th St E
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.