826 S Mayflower Ave 9 Unit Apartment Building $3,545,685 CAD ($393,965 CAD/Unit) 4.64% Cap Rate Monrovia, CA 91016



INVESTMENT HIGHLIGHTS
- Very strong Monrovia Location
- Solid Rents & Stable Tenants
- Newer Roof & Updated Electrical Breakers
- Great On-Site Parking (12 total spaces)
EXECUTIVE SUMMARY
Fantastic opportunity to purchase a well maintained Monrovia apartment property that provides consistent and predictable rental income. PLEASE NOTE: The property consists of 7 units plus 2 legal, non-conforming units for a total of 9 rental units (Buyer to verify). Situated on a corner, the double lots combined are about 12,921 SF in total. With a variety of unit types, these apartments appeal to variety of renters. The building consists of Two 3 Bed + 2 bath units; one 3 Bed + 1 bath unit; two 1 Bed + 1 bath units and 4 Studio + 1 bath units. There are a total of 8 gas and 8 electric meters, so the landlord pays the gas and electricity for the two legal, non-conforming units, which are 1 Bed units. On-site parking include covered carport and open spaces accommodates for a total of 12 vehicles. Much of the plumbing has been updated with copper, the electrical breakers have been updated and a complete NEW roof about 5 years ago. Five units have individual water heaters and the four studio units are supplied by one central water heater with gas paid for by the landlord. There is a former laundry room that can be made active again for on-site laundry and additional income. PLEASE DO NOT GO ONTO THE PROPERTY, TALK TO OR DISTURB THE TENANTS. DRIVE-BY ONLY. Broker/Agents make no guarantees or warranties regarding property unit count. Buyer to independently verify unit count accuracy.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
---|---|---|
Gross Rental Income |
$260,159
![]() |
$33.38
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
$7,805
![]() |
$1.00
![]() |
Effective Gross Income |
$252,355
![]() |
$32.38
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$87,680
![]() |
$11.25
![]() |
Net Operating Income |
$164,675
![]() |
$21.13
![]() |
PROPERTY FACTS
Price | $3,545,685 CAD |
Price Per Unit | $393,965 CAD |
Sale Type | Investment |
Cap Rate | 4.64% |
Gross Rent Multiplier | 13.63 |
No. Units | 9 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | B |
Lot Size | 0.29 AC |
Building Size | 7,794 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1955 |
Parking Ratio | 2.11/1,000 SF |
UNIT AMENITIES
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Freezer
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
3+2 | 2 | $3,382 CAD | - |
3+1 | 1 | $3,382 CAD | - |
1+1 | 2 | $1,958 CAD | - |
Studios | 4 | $1,904 CAD | - |
1 of 1
Walk Score®
Very Walkable (87)
PROPERTY TAXES
Parcel Number | 8506-008-027 | Improvements Assessment | $752,557 CAD (2024) |
Land Assessment | $164,168 CAD (2024) | Total Assessment | $916,725 CAD (2024) |
ZONING
Zoning Code | MORM* |