Ideal Owner-User Opportunity - Renovated 3 bed / 2 bath house delivered vacant at close of escrow. The unit includes private laundry hookups as well as two private courtyards. | Attractive Current Cap Rate of 5.51% - With three units fully renovated and one unit partially renovated, the building has attractive in-place income. | Well Maintained 1978 Construction Asset - The building has been extremely well maintained by current ownership. | Ample Parking and On-Site Laundry - There are 6 garage spaces and 4 open spaces on-site. The 3 two-bed apartment units share common on-site laundry. | Great Whittier Location - The building is located in close proximity to multiple parks, schools and retail.
Multi-familyProperty Type
1978Year Built
8,613 sq ftLot Size
$377Est. Price/Sq.Ft.
6 garage spacesParking
Listed by John Katnik•DRE #02002695• James Capital Advisors, Inc.
•310-956-2291 (agent)
•john@brcadvisors.com (agent)
Bought with John Katnik•DRE #02002695• James Capital Advisors, Inc.
*Taxable value of land and structures on it ("additions") is determined regularly by local assessors and does not affect market price.
Public record
Public record
Zoning
Beds
9
Baths
5
Stories
—
Lot width
—
Lot depth
—
Lot size
8,615 Sq. Ft.
Year renovated
1978
Sq. Ft.
3,998
Year built
1978
Style
Multi-Family (2-4 Unit)
County
Los Angeles County
APN
8031025056
Parking Spaces
—
Basement
—
Accessible
—
HOA Dues
—
Garage
—
Features
—
Last updated by owner on Aug 28, 2026.
R-3
Limited Density Multiple Residence Zone
Residential Zones preserve, protect, and enhance areas for residential land uses in a range of densities; provide for orderly, well-planned, and balanced growth of residential neighborhoods; and ensure adequate light, air, privacy, and open space for each dwelling. These zones also provide for the appropriate location of public and semi-public uses such as schools, parks, and religious facilities that can serve and complement residential uses.
Permitted uses
Include but are not limited to:
Housing-Group
Housing-Other
Property details
Parking
Garage
Garage, 2 Car Garage, 4+ Car Garage, Assigned, Uncovered
# of Garage Spaces: 6
Parking
# of Parking Spaces (Total): 10
# of Open Other Spaces: 4
Interior
Laundry Information
Community Laundry, Laundry in Unit
Equipment
Refrigerator, Range/Oven, Dishwasher
Heating & Cooling
Wall Unit Cooling
Central Heat
Multi-Unit Income
Actual Annual Gross Rent: $94,800
Gross Income: 92556
Gross Operating Income: $92,556
Net Operating Income: $66,157
Multi-Unit Expenses
Total Annual Expense: $26,399
Multi-Unit Other Financial Information
Cap Rate: 5.51
Gross Rent Multiplier: 12.66
Vacancy Rate: 3
Vacancy Allow Dollar: $2,844
Vacancy Allow %: 3
Scheduled Actual: Actual
Multi-Unit Information
Unit Type Type: 1, 2, 3, 4
Type Of Units: Mixed
# of Buildings: 1
Has Water Heaters: True
Unit 1 Information
# of Beds: 3
# of Baths: 2.00
Rent: $2,500
Projected Rent: $2,500
Actual Rent: $2,500
# of Units: 1
Unit 2 Information
# of Beds: 2
# of Baths: 1.00
Rent: $1,900
Projected Rent: $2,100
Actual Rent: $1,900
# of Units: 1
Unit 3 Information
# of Beds: 2
# of Baths: 1.00
Rent: $1,900
Projected Rent: $2,100
Actual Rent: $1,900
# of Units: 1
Unit 4 Information
# of Beds: 2
# of Baths: 1.00
Rent: $1,600
Projected Rent: $2,100
Actual Rent: $1,600
# of Units: 1
Exterior
Building Information
Total Floors: 2
Property Information
Property Type: Residential Income
Land Information
Other Structures: None
Lot Information
Lot Size (Sq. Ft.): 8,613
Lot Size (Acres): 0.1977
Zoning: LCR320U*
Financial
Assessment Information
Assessed Total Value: $912,000
Assessed Land Value: $450,000
Assessed Land %: 49.34
Assessed Improvement Value: $462,000
Assessed Improvement %: 50.66
Assessor Parcel Number: 8031-025-056
Location
Community Information
# of Units in Complex (Total): 4
Location Information
Directions: South Whittier
Public facts
Beds: 9
Baths: 5.0
Sq. Ft.: 3,998
Stories: —
Lot Size: 8,615 square feet
Style: Multi-Family (2-4 Unit)
Year Built: 1978
Year Renovated: 1978
County: Los Angeles County
APN: 8031025056
Home facts updated by county records on Aug 28, 2026
Other
Documents & Disclosures
Disclosures: None
Around this home
Schools
Los Altos Elementary School
Public K-6 • Assigned • 0.4mi
6/10
Richard L. Graves Middle School
Public 6-8 • Assigned • 2.0mi
2/10
California High School
Public 9-12 • Assigned • 1.4mi
7/10
Provided by GreatSchools
Lifestyle
Provided by Walk Score and Local Logic
Climate risks
1/10 Flood Factor
Minimal risk of a flood reaching the building in the next 30 years
1/10 Fire Factor
Unlikely to be in a wildfire in next 30 years
6/10 Heat Factor
7 days above 93° expected this year, 21 days in 30 years
1/10 Wind Factor
Minimal risk of severe winds over next 30 years
5/10 Air Factor
9 unhealthy days expected this year, 10 days in 30 years
Provided by First Street
Historical weather
Whittier, CA • 90604
Average low and high temperatures (°F)
71
48
73
51
75
53
74
55
76
59
80
62
81
63
87
66
85
65
80
58
73
52
70
50
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Sun exposure
In this area, properties receive around 9.4 hours in
June and 6.9 hours in December, placing it above the
U.S. average for solar exposure.
9.4 hrs
6.9 hrs
JuneDecember
Provided by Shadowmap
Estimated sale price
$1.43M – $1.74M
Reach more buyers when you sell with Redfin. Save up to $15,086 in fees.3 minutes to get started.
Get a free, detailed breakdown of how we calculated your estimate.