Share This Listing

Message

933 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 brokers for more information about this property

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

Save this listing!

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

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.

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
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

Property Taxes

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
  • Listing ID: 39377855

  • Date on Market: 2026-02-09

  • Last Updated:

  • Address: 3108 Vineland Ave, Baldwin Park, CA 91706

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") }}