Log In/Sign Up
Your email has been sent.
Loma Linda Plaza Apartments 25675 Prospect Ave 25 Unit Apartment Building $9,609,172 CAD ($384,367 CAD/Unit) 5.54% Cap Rate Loma Linda, CA 92354
Investment Highlights
- $400,000 Price Reduction
- 2 separate parcels, no onsite managment required
- Earthquake retrot and seismic upgrades (2022)
- Superb unit mix of 84% 2 bedroom / 2 bath units
- Close To 10 Freeway, VA, and Loma Linda Hospital
- 20 of the 25 units have been completely rehabbed with new flooring, windows, cabinets, stove, microwave, countertops, sink, toilet, vanity, shower, AC
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$809,693
|
$41.00
|
| Other Income |
$13,021
|
$0.66
|
| Vacancy Loss |
$24,290
|
$1.23
|
| Effective Gross Income |
$798,424
|
$40.43
|
| Taxes |
$105,761
|
$5.36
|
| Operating Expenses |
$160,200
|
$8.11
|
| Total Expenses |
$265,962
|
$13.47
|
| Net Operating Income |
$532,462
|
$26.96
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $809,693 |
| Annual Per SF | $41.00 |
| Other Income (CAD) | |
|---|---|
| Annual | $13,021 |
| Annual Per SF | $0.66 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $24,290 |
| Annual Per SF | $1.23 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $798,424 |
| Annual Per SF | $40.43 |
| Taxes (CAD) | |
|---|---|
| Annual | $105,761 |
| Annual Per SF | $5.36 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $160,200 |
| Annual Per SF | $8.11 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $265,962 |
| Annual Per SF | $13.47 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $532,462 |
| Annual Per SF | $26.96 |
Property Facts
| Price | $9,609,172 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $384,367 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.75 AC |
| Cap Rate | 5.54% | Building Size | 19,750 SF |
| Gross Rent Multiplier | 11.8 | Average Occupancy | 100% |
| No. Units | 25 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1972 |
| Property Subtype | Apartment | Parking Ratio | 2.48/1,000 SF |
| Zoning | R1, Loma Linda - Residential | ||
| Price | $9,609,172 CAD |
| Price Per Unit | $384,367 CAD |
| Sale Type | Investment |
| Cap Rate | 5.54% |
| Gross Rent Multiplier | 11.8 |
| No. Units | 25 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.75 AC |
| Building Size | 19,750 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1972 |
| Parking Ratio | 2.48/1,000 SF |
| Zoning | R1, Loma Linda - Residential |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Oven
- Range
Site Amenities
- Laundry Facilities
- Recycling
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $2,323 CAD | 601 |
| 2+2 | 21 | $2,771 CAD | 826 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 0284-153-13 | Total Assessment | $4,553,379 CAD |
| Land Assessment | $796,843 CAD | Annual Taxes | $105,761 CAD ($5.36 CAD/SF) |
| Improvements Assessment | $3,756,536 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
0284-153-13
Land Assessment
$796,843 CAD
Improvements Assessment
$3,756,536 CAD
Total Assessment
$4,553,379 CAD
Annual Taxes
$105,761 CAD ($5.36 CAD/SF)
Tax Year
2025
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Loma Linda Plaza Apartments | 25675 Prospect Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.