Log In/Sign Up
Your email has been sent.
6% CAP Rate | 10.25 GRM | Prime Downey! 11523-11529 Old River School Rd 16 Unit Apartment Building $5,017,810 CAD ($313,613 CAD/Unit) 6.05% Cap Rate Downey, CA 90241



Investment Highlights
- Fully comprised of 16 one-bedroom, one-bath units for consistent tenant appeal.
- Situated on a highly visible corner lot in Downey with strong regional access.
- Located near major job centers, retail corridors, and key transportation routes.
- Provides on-site parking, laundry facilities, and a pool for tenant convenience.
- Opportunity to purchase an adjacent 16-unit property for a larger footprint.
Executive Summary
NEW Price: Now Offering a 6.05% CAP Rate! Exceptional opportunity to acquire a 16-unit apartment community in the highly desirable city of Downey, now aggressively priced at $3,695,000. This well-located asset features 16 1-Bed/1-Bath units plus a non-conforming studio (stand alone structure ideal for ADU conversion - check with proper city authorities), totaling 8,208 rentable square feet on an expansive 14,604 sq. ft. lot, offering an efficient layout that consistently attracts strong tenant demand.
Residents enjoy a full range of amenities including onsite parking, an onsite laundry facility, and a sparkling swimming pool, recently resurfaced with a new security gate being installed. Additional recent improvements include all staircases replaced for second-floor access, enhancing both safety and long-term durability.
The property is now delivering a 6.05% CAP Rate and 10.25 GRM, providing improved in-place returns and stronger day-one cash flow following the price adjustment.
Rare additional opportunity: The adjacent property at 11515 Old River School Rd is also available for purchase, creating a unique chance to acquire 32 units total, ideal for investors seeking scale, operational efficiency, and long-term portfolio growth in a prime Downey location.
Positioned in a high-demand rental market, this offering combines improved pricing, recent capital improvements, and strong fundamentals, making it a compelling acquisition for investors focused on immediate income and long-term upside.
Residents enjoy a full range of amenities including onsite parking, an onsite laundry facility, and a sparkling swimming pool, recently resurfaced with a new security gate being installed. Additional recent improvements include all staircases replaced for second-floor access, enhancing both safety and long-term durability.
The property is now delivering a 6.05% CAP Rate and 10.25 GRM, providing improved in-place returns and stronger day-one cash flow following the price adjustment.
Rare additional opportunity: The adjacent property at 11515 Old River School Rd is also available for purchase, creating a unique chance to acquire 32 units total, ideal for investors seeking scale, operational efficiency, and long-term portfolio growth in a prime Downey location.
Positioned in a high-demand rental market, this offering combines improved pricing, recent capital improvements, and strong fundamentals, making it a compelling acquisition for investors focused on immediate income and long-term upside.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$489,776
|
$59.67
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$489,776
|
$59.67
|
| Taxes |
-
|
-
|
| Operating Expenses |
$171,551
|
$20.90
|
| Total Expenses |
$171,551
|
$20.90
|
| Net Operating Income |
-
|
-
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $489,776 |
| Annual Per SF | $59.67 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $489,776 |
| Annual Per SF | $59.67 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $171,551 |
| Annual Per SF | $20.90 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $171,551 |
| Annual Per SF | $20.90 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
| Price | $5,017,810 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $313,613 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.34 AC |
| Cap Rate | 6.05% | Building Size | 8,208 SF |
| Gross Rent Multiplier | 10.25 | Average Occupancy | 100% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1956 |
| Property Subtype | Apartment | Parking Ratio | 1.25/1,000 SF |
| Zoning | DOR3 | ||
| Price | $5,017,810 CAD |
| Price Per Unit | $313,613 CAD |
| Sale Type | Investment |
| Cap Rate | 6.05% |
| Gross Rent Multiplier | 10.25 |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.34 AC |
| Building Size | 8,208 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1956 |
| Parking Ratio | 1.25/1,000 SF |
| Zoning | DOR3 |
Amenities
Unit Amenities
- Air Conditioning
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 16 | - | 708 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 6231-003-010 | Improvements Assessment | $1,518,983 CAD |
| Land Assessment | $1,281,637 CAD | Total Assessment | $2,800,620 CAD |
Property Taxes
Parcel Number
6231-003-010
Land Assessment
$1,281,637 CAD
Improvements Assessment
$1,518,983 CAD
Total Assessment
$2,800,620 CAD
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
6% CAP Rate | 10.25 GRM | Prime Downey! | 11523-11529 Old River School Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
