Est. cap rate

3.6%

Assumed rent, all units

$7,800/mo

Units

4

Price per unit

$324,750

Est. annual NOI

$46,800

Expense assumption

50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type

Quadruplex

Bedrooms

4

Building size

3,302 sqft

Lot size

12,079 sqft

Year built

1958

Stories

1

Garage spaces

2

Heating

Wall Furnace

Pool

None

Status

Active

Days on market

24

MLS #

241421686

About this property

Great investment opportunity in the heart of Bell Gardens! This income-producing property is now fully vacant, offering a rare chance for investors or owner-users to set rents at current market rates. The property has been well maintained and features separate utility meters, keeping operating costs efficient. While the units are not recently remodeled, they present strong value-add potential for upgrades and increased rental income. Ideal for investors looking to maximize cash flow or customize units to attract high-quality tenants. Located in a desirable area with convenient access to local amenities, schools, and major freeways.

Location

8022 Felix

Bell Gardens, Los Angeles, CA, 90201