Share This Listing

Message

927 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

North Woods Apartments 23925-23967 Eucalyptus Ave 98 Unit Apartment Building $40,092,502 CAD ($409,107 CAD/Unit) 6.04% Cap Rate Moreno Valley, CA 92553

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Strong Day 1 Returns: Supported by a Current Cap Rate of 6.04% on In-Place Rents and Current Total Cash Return of 9.57%
  • Desirable Unit Mix: Consists of Studio, One-Bedroom, and Majority Two-Bedroom Units
  • Common Area Amenities: Pool, Laundry Facilities, Night Patrol, Gated Community, and Garage or Carport Parking
  • Assumable Fannie Mae Loan at 3.78% through 2031: Offers Favorable Long-Term Financing Security and Stability
  • Large 28-Building Single Story Asset on 6.5 Acres: Property Size Includes 28 Buildings on an Expansive 285,754 SF Lot
  • Unit Amenities: Spacious Backyard/Patio, Large Closets, Hardwood Floors, Fireplace, Central Air and Heat, Range, Garbage Disposal, Microwave, etc.

EXECUTIVE SUMMARY

CBRE is proud to exclusively present North Woods Apartments, a unique 98-unit multifamily community located at 23925 Eucalyptus Avenue, Moreno Valley.
North Woods Apartments is a turnkey asset and a compelling investment offering the potential for strong day one returns. The offering provides a significant financial advantage with an assumable fixed-rate loan in place through 2031, allowing an investor to lock in stable, long-term debt. This is a top producing property with in-place rents already near market value, establishing a strong financial foundation with a current cap rate of 6.04%, a current GRM of 9.76, and a current total cash return of 9.57%. The property, built in 1986, consists of 28 buildings with a total building size of approximately 77,203 square feet, situated on an expansive approximately 285,754 square foot lot. The community offers a favorable unit mix with an average unit size of approximately 789 square feet. All units are well-appointed, featuring amenities such as central air and heat, a private patio/ balcony, hardwood floors, large closets, and a dishwasher, with select units also featuring a washer/dryer hookup.
Community Lifestyle and Location
North Woods Apartments is a pride of ownership community offering an array of attractive common area features including a pool, courtyard, laundry facilities, and is pet friendly. The property is a gated community with night patrol and benefits from dedicated on-site management and maintenance. Parking is convenient with surface, carport, and garage options available. The location offers excellent regional connectivity, positioning the asset as an ideal commuter base with easy access to employment centers across Southern California. The property is within walking distance of the entire Moreno Valley Unified School District track, including Sunnymead Elementary School, Sunnymead Middle School, and Moreno Valley High School. Retail and recreational access is immediate, with the Moreno Valley Mall and Moreno Valley Plaza just minutes away. Residents also enjoy easy access to premier regional outdoor amenities, such as Lake Perris. North Woods Apartments is a highly sought after income-producing property and a great long-term investment opportunity. Its assumable financing, desirable location, strong unit and community amenities, and performance metrics offer growth and stability for any investor.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $3,661,601 $47.27
Other Income $446,896 $5.77
Vacancy Loss $205,424 $2.65
Effective Gross Income $3,903,073 $50.38
Taxes $460,836 $5.95
Operating Expenses $1,022,497 $13.20
Total Expenses $1,483,333 $19.15
Net Operating Income $2,419,740 $31.24

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income (CAD)
Annual $3,661,601
Annual Per SF $47.27
Other Income (CAD)
Annual $446,896
Annual Per SF $5.77
Vacancy Loss (CAD)
Annual $205,424
Annual Per SF $2.65
Effective Gross Income (CAD)
Annual $3,903,073
Annual Per SF $50.38
Taxes (CAD)
Annual $460,836
Annual Per SF $5.95
Operating Expenses (CAD)
Annual $1,022,497
Annual Per SF $13.20
Total Expenses (CAD)
Annual $1,483,333
Annual Per SF $19.15
Net Operating Income (CAD)
Annual $2,419,740
Annual Per SF $31.24

PROPERTY FACTS

Price $40,092,502 CAD
Price Per Unit $409,107 CAD
Sale Type Investment
Cap Rate 6.04%
Gross Rent Multiplier 9.76
No. Units 98
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 6.56 AC
Building Size 77,203 SF
Average Occupancy 88%
No. Stories 1
Year Built 1986
Parking Ratio 2.16/1,000 SF
Opportunity Zone Yes
Zoning R5 - Multiple Dwelling

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Cable Ready
  • Dishwasher
  • Disposal
  • Fireplace
  • Storage Space
  • Heating
  • Vaulted Ceiling
  • Refrigerator
  • Range
  • Walk-In Closets
  • Carpet
  • Yard
  • Patio
  • Window Coverings

SITE AMENITIES

  • 24 Hour Access
  • Laundry Facilities
  • Property Manager on Site
  • Spa
  • Gated
  • Grill
  • Online Services

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 15 $2,360 CAD 350 - 450
1+1 31 $3,041 CAD 686
2+1.5 52 $3,413 CAD 951

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
296-092-031
Land Assessment
$2,926,615 CAD (2025)
Improvements Assessment
$13,772,325 CAD (2025)
Total Assessment
$16,698,940 CAD (2025)
Annual Taxes
$460,836 CAD ($5.97 CAD/SF)
Tax Year
2024
  • Listing ID: 38510542

  • Date on Market: 2025-11-19

  • Last Updated:

  • Address: 23925-23967 Eucalyptus Ave, Moreno Valley, CA 92553

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}