Log In/Sign Up
Your email has been sent.
Loma Linda Plaza Apartments 25675 Prospect Ave 25 Unit Apartment Building $9,528,239 CAD ($381,130 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 |
$802,873
|
$40.65
|
| Other Income |
$12,912
|
$0.65
|
| Vacancy Loss |
$24,086
|
$1.22
|
| Effective Gross Income |
$791,699
|
$40.09
|
| Taxes |
$104,871
|
$5.31
|
| Operating Expenses |
$158,851
|
$8.04
|
| Total Expenses |
$263,722
|
$13.35
|
| Net Operating Income |
$527,977
|
$26.73
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $802,873 |
| Annual Per SF | $40.65 |
| Other Income (CAD) | |
|---|---|
| Annual | $12,912 |
| Annual Per SF | $0.65 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $24,086 |
| Annual Per SF | $1.22 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $791,699 |
| Annual Per SF | $40.09 |
| Taxes (CAD) | |
|---|---|
| Annual | $104,871 |
| Annual Per SF | $5.31 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $158,851 |
| Annual Per SF | $8.04 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $263,722 |
| Annual Per SF | $13.35 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $527,977 |
| Annual Per SF | $26.73 |
Property Facts
| Price | $9,528,239 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $381,130 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 | $9,528,239 CAD |
| Price Per Unit | $381,130 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 | $2,303 CAD | 601 |
| 2+2 | 21 | $2,747 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 | $4,515,062 CAD |
| Land Assessment | $790,137 CAD | Annual Taxes | $104,871 CAD ($5.31 CAD/SF) |
| Improvements Assessment | $3,724,925 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
0284-153-13
Land Assessment
$790,137 CAD
Improvements Assessment
$3,724,925 CAD
Total Assessment
$4,515,062 CAD
Annual Taxes
$104,871 CAD ($5.31 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.