Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3822 E 7th St Immeuble residentiel 5 lots 1 270 064 € (254 013 €/Lot) Taux de capitalisation 5,39 % Long Beach, CA 90804



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Well-Maintained Property: Features copper plumbing throughout, exceptional interior units, and recently inspected roof found to be excellent condition
- Garage Parking: There are (3) garages on site, one of which is currently being utilized for owner storage
- Efficient Lot Coverage: Despite 3,946 SF of living area, the property features a large central courtyard and a communal outdoor barbeque area in rear
- No Local Rent Control: The property falls under CA Statewide Rent Control (AB1482). Rents can be increased 5% + CPI
- Efficient Expense Profile: Each unit is separately metered for electricity* and gas, while owner-paid utility expenses have historically remained low
- Walk Score: 92 (“Walker’s Paradise”) - Close proximity to schools, dining, and grocery stores, and a short distance from the beach
Résumé analytique
We are pleased to present 3822 E. 7th Street, a well-maintained 5-unit multifamily investment opportunity located in the Belmont Heights submarket of Long Beach. This 5,014 SF lot benefits from extremely efficient lot coverage as it features (2) separate structures, a large central courtyard, and a communal outdoor barbeque area in the rear. The front structure consists of (4) 1 Bed/1 Bath units. These spacious, nearly identical units span approximately 750 square feet each and showcase the classic character and charm associated with vintage Belmont Heights apartments. The rear structure features (1) fully remodeled 2 Bed/1 Bath unit upstairs with approximately 950 SF of living area, which includes a master bedroom and walk in closet. Downstairs, there are (3) garages (one of which is currently being used for owner storage), and an on-site laundry room with leased units. Overall, the property has been meticulously maintained by ownership and features copper plumbing throughout with a consistently maintained main sewer line, exceptional unit interiors, and a recently inspected roof found to be in excellent condition.
Priced at a 5.21% CAP rate and 12.47 GRM on current in-place income, with upside to an achievable 7.84% Market CAP rate and 9.28 Market GRM, this offering provides investors with strong day-one cash flow with compelling value-add components on multiple fronts. First, the 33% rent upside is compounded by the building’s extremely efficient expense profile as owner-paid utility expenses have historically remained very low. Further, the prudent investor can increase NOI by transitioning to owner-operated laundry equipment and monetizing the garage currently used for owner storage. In addition, the configuration of the rear structure offers significant ADU appeal (buyer to verify).
Lastly, this Belmont Heights location boasts a Walk Score of 92 (“Walker’s Paradise”) and is located near excellent schools, including Woodrow Wilson High School a mere half mile away. In addition, the property’s proximity to the Traffic Circle provides convenient access to the major economic and employment hubs of Los Angeles and Orange counties, supporting consistent tenant demand in this strong infill location
Priced at a 5.21% CAP rate and 12.47 GRM on current in-place income, with upside to an achievable 7.84% Market CAP rate and 9.28 Market GRM, this offering provides investors with strong day-one cash flow with compelling value-add components on multiple fronts. First, the 33% rent upside is compounded by the building’s extremely efficient expense profile as owner-paid utility expenses have historically remained very low. Further, the prudent investor can increase NOI by transitioning to owner-operated laundry equipment and monetizing the garage currently used for owner storage. In addition, the configuration of the rear structure offers significant ADU appeal (buyer to verify).
Lastly, this Belmont Heights location boasts a Walk Score of 92 (“Walker’s Paradise”) and is located near excellent schools, including Woodrow Wilson High School a mere half mile away. In addition, the property’s proximity to the Traffic Circle provides convenient access to the major economic and employment hubs of Los Angeles and Orange counties, supporting consistent tenant demand in this strong infill location
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 1 270 064 € | Style d’appartement | De faible hauteur |
| Prix par lot | 254 013 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,05 ha |
| Taux de capitalisation | 5,39 % | Surface de l’immeuble | 367 m² |
| Condition de vente | 1031 Exchange | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 12.47 | Nb d’étages | 2 |
| Nb de lots | 5 | Année de construction | 1924 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,12/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LBCCP - Commercial | ||
| Prix | 1 270 064 € |
| Prix par lot | 254 013 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,39 % |
| Condition de vente | 1031 Exchange |
| Multiplicateur du loyer brut | 12.47 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,05 ha |
| Surface de l’immeuble | 367 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1924 |
| Ratio de stationnement | 0,12/1 000 m² |
| Zonage | LBCCP - Commercial |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 4 | 1 698 € | 70 |
| 2+1 | 1 | 1 937 € | 88 |
1 1
Moyennement praticable à pied
70/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun relativement accessibles
50/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 7254-026-005 | Évaluation totale | 100 072 € (2026) |
| Évaluation du terrain | 37 658 € (2026) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 62 414 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
7254-026-005
Évaluation du terrain
37 658 € (2026)
Évaluation des aménagements
62 414 € (2026)
Évaluation totale
100 072 € (2026)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 30
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
3822 E 7th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
