Log In/Sign Up
Your email has been sent.
Bluff & Oak 3020 E 3rd St 15 Unit Apartment Building $9,550,870 CAD ($636,725 CAD/Unit) 5% Cap Rate Long Beach, CA 90814



Investment Highlights
- Fully rebuilt in 2024, this 15-unit Bluff Heights asset delivers essentially new construction quality with modern systems and designer interiors
- No deferred maintenance: new plumbing, electrical, roof, facade, and fully modernized systems throughout.
- 8 parking spaces behind the asset on a 24-month lease agreement provides residents parking.
- Market rents support a 13.88 GRM versus the current 14.45 GRM, offering clear upside potential.
- Positioned in prime Bluff Heights near the coast, retail corridors, and major employment hubs.
Executive Summary
Bluff & Oak is one of the newest apartment offerings in Long Beach and a standout example of Class-A coastal modern design, located in the highly sought-after Bluff Heights submarket.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
The property consists of fifteen expansive and pristine residences designed by Preen Design, featuring top-of-the-line modern coastal designer finishes, abundant natural light, and a lush outdoor community space. The building underwent a comprehensive redevelopment, and all major building systems are brand new, including plumbing, electrical, mechanical systems, individual hot water heaters, a new 2-inch main water line, a new 400-amp main disconnect, 3 new gas meters, all new landscape and hardscape, a new roof, several new windows, and a new building facade. Additionally, unit interiors feature newly added in-unit washer and dryers, LED lighting and astro light fixtures, European tile and bath vanities, modern designer fixtures, new plank floors, and Energy Star appliances—positioning the asset for below-average maintenance and operating costs in the near term.
Bluff Heights is one of the hottest submarkets in rapidly gentrifying Long Beach, due to its growing influx of creative professionals, given the unique attributes including proximity to the Pacific Ocean, Bluff Park, cafés/boutiques, TAMI employers, and transportation nodes. Bluff Heights Historic District represents a vibrant, established residential neighborhood in Long Beach. More than half the homes in the neighborhood are Craftsman bungalows, built between 1910–1923, but the oldest homes are Victorian. Long Beach has seen an increase in its global brand visibility as the city prepares to host several Olympic Games in 2028.
Leveraging a comprehensive cost segregation study by DataWise performed on this $7,000,000 asset, which is transferable to the new owner, results in an accelerated $2,137,000 of depreciation within the first 5 years of ownership. This is compared to the depreciation of $728,568 over the first 5 years without such a study.
The asset is achieving market-setting rents on a per-square-foot basis, with multiple applications per unit and a continued runway for future rent and yield growth. Opportunities to acquire essentially new construction products of this scale and quality in Bluff Heights are exceptionally limited. Bluff & Oak combines architectural distinction, operational efficiency, tax acceleration, and proven rent strength, delivering an asset built not only for today’s returns, but for long-term compounding performance in one of Southern California’s most dynamic coastal neighborhoods.
Data Room Click Here to Access
Financial Summary (Pro Forma - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$660,975
|
$68.49
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$19,829
|
$2.05
|
| Effective Gross Income |
$641,146
|
$66.44
|
| Taxes |
$118,431
|
$12.27
|
| Operating Expenses |
$47,083
|
$4.88
|
| Total Expenses |
$165,514
|
$17.15
|
| Net Operating Income |
$475,632
|
$49.29
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $660,975 |
| Annual Per SF | $68.49 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $19,829 |
| Annual Per SF | $2.05 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $641,146 |
| Annual Per SF | $66.44 |
| Taxes (CAD) | |
|---|---|
| Annual | $118,431 |
| Annual Per SF | $12.27 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $47,083 |
| Annual Per SF | $4.88 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $165,514 |
| Annual Per SF | $17.15 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $475,632 |
| Annual Per SF | $49.29 |
Property Facts
| Price | $9,550,870 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $636,725 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 5% | Building Size | 9,650 SF |
| Gross Rent Multiplier | 14.45 | Average Occupancy | 100% |
| No. Units | 15 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1963/2024 |
| Property Subtype | Apartment | Parking Ratio | 0.83/1,000 SF |
| Zoning | R-2-A - LBR2A | ||
| Price | $9,550,870 CAD |
| Price Per Unit | $636,725 CAD |
| Sale Type | Investment |
| Cap Rate | 5% |
| Gross Rent Multiplier | 14.45 |
| No. Units | 15 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.17 AC |
| Building Size | 9,650 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1963/2024 |
| Parking Ratio | 0.83/1,000 SF |
| Zoning | R-2-A - LBR2A |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Tile Floors
- Eat-in Kitchen
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Wi-Fi
- Freezer
- Instant Hot Water
- Vinyl Flooring
Site Amenities
- Controlled Access
- Courtyard
- Fenced Lot
- Security System
- Tenant Controlled HVAC
- Recycling
- Online Services
- Individual Locking Bedrooms
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | $3,002 CAD | - |
| 1+1 | 10 | $3,650 CAD | - |
| 2+1 | 2 | $4,093 CAD | - |
| 2+2 | 1 | $4,503 CAD | - |
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (88)
Property Taxes
| Parcel Number | 7257-028-003 | Total Assessment | $5,997,524 CAD |
| Land Assessment | $3,868,225 CAD | Annual Taxes | $118,431 CAD ($12.27 CAD/SF) |
| Improvements Assessment | $2,129,298 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
7257-028-003
Land Assessment
$3,868,225 CAD
Improvements Assessment
$2,129,298 CAD
Total Assessment
$5,997,524 CAD
Annual Taxes
$118,431 CAD ($12.27 CAD/SF)
Tax Year
2025
1 of 49
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Bluff & Oak | 3020 E 3rd St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

