Log In/Sign Up
Your email has been sent.
Villa Monterey Apartments 3108 Vineland Ave 41 Unit Apartment Building $14,748,804 CAD ($359,727 CAD/Unit) 4.84% Cap Rate Baldwin Park, CA 91706



Investment Highlights
- Well-Maintained 41-Unit Asset | One Block from the 10 Freeway in the Bustling City of Baldwin Park
- Attractive 6.84% Cash on Cash Return with Current Income | 11.05% Return with Pro Forma Income with Loan Assumption
- Pride of Ownership Asset Situated on an Oversized ±71,546 SF Lot
- Assumable Loan | 2.95% Interest Only Payments until June 2030
- Currently 4.84% Cap Rate on Current Income | 6.90% Cap Rate at Market Rents
- Diverse Unit Mix | Featuring (20) 1B/1B, (10) 2B/1B, and (11) 2B/2B Floor Plans with an Average Unit Size of ±879 SF
Executive Summary
CBRE, Inc., proudly presents Villa Monterey, a Well-Maintained 41-Unit Asset Located at 3108 Vineland Avenue in the city of Baldwin Park.
Situated one block from the 10 Freeway, this pride-of-ownership property benefits from a high-demand rental pocket, proximity to major retail hubs, and consistent occupancy levels. Baldwin Park’s central location and the property’s historical stability make this an ideal investment choice for steady rental income and long-term appreciation in the heart of the San Gabriel Valley.
Villa Monterey is a 41-unit community featuring a total building size of ±35,954 SF situated on an expansive ±71,546 SF lot (±1.64 Acres). The property features an excellent unit mix consisting of (20) 1-bedroom/1-bathroom, (10) 2-bedroom/1-bathroom, and (11) 2-bedroom/2-bathroom floor plans with an impressive average unit size of ±879 SF. Meticulously cared for, the asset features an open garden-style layout with amenities that include a swimming pool, ample covered parking, secured access, storage space, and two on-site laundry facilities. Units are well-appointed with high-speed internet access, AC & heating, ceiling fans, and full kitchen appliances including dishwashers.
This opportunity features an assumable loan at a 2.95% interest-only rate until June 2030. This rare financing allows a new investor to realize a 6.84% Cash-on-Cash return on current income, with the potential to reach a 11.05% return on pro forma income. The property currently operates at a 4.84% Cap Rate, with a clear path to a 6.90% Cap Rate at market rents.
The City of Baldwin Park is ideally located within Southern California, offering exceptional “hub” access to the 10 and 605 freeways. Its prime location is within walking distance to major retail centers featuring Walmart, Home Depot, Target, Food 4 Less, Starbucks, and LA Fitness. Significant employment and entertainment hubs within a 20-mile radius include Downtown Los Angeles, the City of Commerce, the City of Industry, Pasadena, and Dodger Stadium.
Villa Monterey represents a premier income-producing asset in a high-rental-demand location, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors seeking a large-scale footprint with significant 30% financial upside.
Situated one block from the 10 Freeway, this pride-of-ownership property benefits from a high-demand rental pocket, proximity to major retail hubs, and consistent occupancy levels. Baldwin Park’s central location and the property’s historical stability make this an ideal investment choice for steady rental income and long-term appreciation in the heart of the San Gabriel Valley.
Villa Monterey is a 41-unit community featuring a total building size of ±35,954 SF situated on an expansive ±71,546 SF lot (±1.64 Acres). The property features an excellent unit mix consisting of (20) 1-bedroom/1-bathroom, (10) 2-bedroom/1-bathroom, and (11) 2-bedroom/2-bathroom floor plans with an impressive average unit size of ±879 SF. Meticulously cared for, the asset features an open garden-style layout with amenities that include a swimming pool, ample covered parking, secured access, storage space, and two on-site laundry facilities. Units are well-appointed with high-speed internet access, AC & heating, ceiling fans, and full kitchen appliances including dishwashers.
This opportunity features an assumable loan at a 2.95% interest-only rate until June 2030. This rare financing allows a new investor to realize a 6.84% Cash-on-Cash return on current income, with the potential to reach a 11.05% return on pro forma income. The property currently operates at a 4.84% Cap Rate, with a clear path to a 6.90% Cap Rate at market rents.
The City of Baldwin Park is ideally located within Southern California, offering exceptional “hub” access to the 10 and 605 freeways. Its prime location is within walking distance to major retail centers featuring Walmart, Home Depot, Target, Food 4 Less, Starbucks, and LA Fitness. Significant employment and entertainment hubs within a 20-mile radius include Downtown Los Angeles, the City of Commerce, the City of Industry, Pasadena, and Dodger Stadium.
Villa Monterey represents a premier income-producing asset in a high-rental-demand location, presenting a stable and lucrative opportunity for 1031 exchange buyers and seasoned investors seeking a large-scale footprint with significant 30% financial upside.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$1,169,957
|
$32.54
|
| Other Income |
$61,280
|
$1.70
|
| Vacancy Loss |
$36,938
|
$1.03
|
| Effective Gross Income |
$1,194,299
|
$33.22
|
| Taxes |
$197,686
|
$5.50
|
| Operating Expenses |
$282,318
|
$7.85
|
| Total Expenses |
$480,004
|
$13.35
|
| Net Operating Income |
$714,296
|
$19.87
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $1,169,957 |
| Annual Per SF | $32.54 |
| Other Income (CAD) | |
|---|---|
| Annual | $61,280 |
| Annual Per SF | $1.70 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $36,938 |
| Annual Per SF | $1.03 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $1,194,299 |
| Annual Per SF | $33.22 |
| Taxes (CAD) | |
|---|---|
| Annual | $197,686 |
| Annual Per SF | $5.50 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $282,318 |
| Annual Per SF | $7.85 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $480,004 |
| Annual Per SF | $13.35 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $714,296 |
| Annual Per SF | $19.87 |
Property Facts
| Price | $14,748,804 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $359,727 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 1.64 AC |
| Cap Rate | 4.84% | Building Size | 35,954 SF |
| Gross Rent Multiplier | 11.98 | Average Occupancy | 95% |
| No. Units | 41 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1978 |
| Property Subtype | Apartment | Parking Ratio | 1.25/1,000 SF |
| Zoning | BPR3* | ||
| Price | $14,748,804 CAD |
| Price Per Unit | $359,727 CAD |
| Sale Type | Investment |
| Cap Rate | 4.84% |
| Gross Rent Multiplier | 11.98 |
| No. Units | 41 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.64 AC |
| Building Size | 35,954 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built | 1978 |
| Parking Ratio | 1.25/1,000 SF |
| Zoning | BPR3* |
Amenities
Unit Amenities
- Air Conditioning
- Cable Ready
- Dishwasher
- Disposal
- Heating
- Ceiling Fans
- Kitchen
- Oven
- Sprinkler System
- Range
- Dining Room
- Family Room
- Garden
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Gated
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 20 | $2,179 CAD | 750 |
| 2+1 | 10 | $2,684 CAD | 950 |
| 2+2 | 11 | $2,790 CAD | 1,050 |
1 1
Property Taxes
| Parcel Number | 8555-019-116 | Total Assessment | $4,932,620 CAD |
| Land Assessment | $986,504 CAD | Annual Taxes | $197,686 CAD ($5.50 CAD/SF) |
| Improvements Assessment | $3,946,116 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
8555-019-116
Land Assessment
$986,504 CAD
Improvements Assessment
$3,946,116 CAD
Total Assessment
$4,932,620 CAD
Annual Taxes
$197,686 CAD ($5.50 CAD/SF)
Tax Year
2025
1 of 41
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Villa Monterey Apartments | 3108 Vineland 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
