12 Unit Bungalow Style Condos | 5125 Bandera 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!
12 Unit Bungalow Style Condos 5125 Bandera St
12 Unit Apartment Building $4,995,900 ($416,325/Unit) 5.28% Cap Rate Montclair, CA 91763
Investment Highlights
- Washer and Dryer Hook Up In Units
- Bungalow Style Units
- Private Patios
Executive Summary
12 unit bungalow style apartments. Each 2 bedroom/1 Bathroom with private patios and 1 car private garage. Each unit has washer and dryer and HVAC. In past 12 months partial to full remodels done on 6 units along with many other capital upgrades.Entire exterior painted 04/8/2024. Each 2 unit building has its own APN. 6 APN's in total.
Financial Summary (Actual - 2023) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$329,100
|
$32.77
|
| Other Income |
$949
|
$0.09
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$330,049
|
$32.86
|
| Taxes |
$47,536
|
$4.73
|
| Operating Expenses |
$43,938
|
$4.37
|
| Total Expenses |
$91,474
|
$9.11
|
| Net Operating Income |
$238,575
|
$23.75
|
Financial Summary (Actual - 2023)
| Gross Rental Income | |
|---|---|
| Annual | $329,100 |
| Annual Per SF | $32.77 |
| Other Income | |
|---|---|
| Annual | $949 |
| Annual Per SF | $0.09 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $330,049 |
| Annual Per SF | $32.86 |
| Taxes | |
|---|---|
| Annual | $47,536 |
| Annual Per SF | $4.73 |
| Operating Expenses | |
|---|---|
| Annual | $43,938 |
| Annual Per SF | $4.37 |
| Total Expenses | |
|---|---|
| Annual | $91,474 |
| Annual Per SF | $9.11 |
| Net Operating Income | |
|---|---|
| Annual | $238,575 |
| Annual Per SF | $23.75 |
Property Facts
| Price | $4,995,900 | Building Class | C |
| Price Per Unit | $416,325 | Lot Size | 0.71 AC |
| Sale Type | Investment | Building Size | 10,044 SF |
| Cap Rate | 5.28% | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1963/2023 |
| Property Subtype | Apartment | Parking Ratio | 1.96/1,000 SF |
| Apartment Style | Garden |
| Price | $4,995,900 |
| Price Per Unit | $416,325 |
| Sale Type | Investment |
| Cap Rate | 5.28% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.71 AC |
| Building Size | 10,044 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1963/2023 |
| Parking Ratio | 1.96/1,000 SF |
Unit Amenities
- Air Conditioning
- Disposal
- Washer/Dryer Hookup
- Heating
- Double Pane Windows
- Patio
Site Amenities
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 12 | $2,346 | 837 |
Walk Score ®
Very Walkable (74)
zoning
| Zoning Code | R3 (Multifamily) |
| R3 (Multifamily) |
1 of 41
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
12 Unit Bungalow Style Condos | 5125 Bandera 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.