Share This Listing

Message

951 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 broker for more information about this property

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

Save this listing!

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

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.

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
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)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

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
  • Listing ID: 39434293

  • Date on Market: 2026-02-13

  • Last Updated:

  • Address: 3020 E 3rd St, Long Beach, CA 90814

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") }}