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 -
Walk Score®
Very Walkable (87)

PROPERTY TAXES

ZONING

Zoning Code MORM*
  • Listing ID: 35241087

  • Date on Market: 2025-03-24

  • Last Updated:

  • Address: 826 S Mayflower Ave, Monrovia, CA 91016