Share This Listing

Message

962 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

Investment Highlights

  • Approved Plans for (3) Brand-New ADU Units- Shovel Ready!
  • Strong In-place CAP Rate with Upside Potential
  • No Rent Control (Only AB1482)
  • Rare Cottage-Style Single Story Construction
  • Ample Parking with (3) Garages and (1) Uncovered Space
  • Privately Gated Garden-Style Community

Executive Summary

The Swanson Apartment Team is pleased to present The Wilton Courtyard, a 5-unit multifamily investment opportunity located at 3245 E Wilton Street in Long Beach’s highly desirable Eastside submarket. A key value-add component is the property’s approved ADU plans for 3 additional units, providing an investor with a shovel-ready development opportunity and the potential to expand the asset to 8 total units.
The existing 5-units offers a stable in-place multifamily investment with additional upside through the execution of the approved ADU plans. The combination of existing cash flow and a defined unit-addition strategy provides investors with an opportunity to increase unit count, enhance overall income, and create additional value through the expansion of the existing asset.
The Wilton Courtyard is strategically positioned near Belmont Shore, 2nd Street, Retro Row, Broadway, and Downtown Long Beach—established areas that benefit from strong renter demand and proximity to the coast. Residents enjoy convenient access to restaurants, retail, entertainment, parks, and recreation, with the beach just minutes away.
The property also offers excellent regional connectivity via the 405 and 710 Freeways, providing convenient access throughout Long Beach, Los Angeles, and Orange Counties. With 5 existing units, approved plans for 3 additional ADUs, and a strong coastal Long Beach location, The Wilton Courtyard presents investors with an opportunity to acquire an existing income-producing asset with a clearly defined path to increasing density and long-term value.

Financial Summary (Actual - 2025)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $147,381 $57.77
Other Income $6,618 $2.59
Vacancy Loss $4,620 $1.81
Effective Gross Income $149,379 $58.56
Taxes $24,564 $9.63
Operating Expenses $22,130 $8.68
Total Expenses $46,694 $18.30
Net Operating Income $102,685 $40.25

Financial Summary (Actual - 2025)

Gross Rental Income (CAD)
Annual $147,381
Annual Per SF $57.77
Other Income (CAD)
Annual $6,618
Annual Per SF $2.59
Vacancy Loss (CAD)
Annual $4,620
Annual Per SF $1.81
Effective Gross Income (CAD)
Annual $149,379
Annual Per SF $58.56
Taxes (CAD)
Annual $24,564
Annual Per SF $9.63
Operating Expenses (CAD)
Annual $22,130
Annual Per SF $8.68
Total Expenses (CAD)
Annual $46,694
Annual Per SF $18.30
Net Operating Income (CAD)
Annual $102,685
Annual Per SF $40.25

Property Facts

Price $1,935,521 CAD
Price Per Unit $387,104 CAD
Sale Type Investment
Cap Rate 5.31%
Gross Rent Multiplier 13.13
No. Units 5
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.15 AC
Building Size 2,551 SF
No. Stories 1
Year Built 1955
Parking Ratio 0.75/1,000 SF
Zoning LBR2N - Residential

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 5 $2,456 CAD 510
Moderately walkable
70/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
40/100

Property Taxes

Property Taxes

Parcel Number
7259-004-007
Land Assessment
$917,327 CAD (2026)
Improvements Assessment
$776,200 CAD (2026)
Total Assessment
$1,693,526 CAD (2026)
Annual Taxes
$24,564 CAD ($9.63 CAD/SF)
Tax Year
2025
  • Listing ID: 41863548

  • Date on Market: 2026-08-24

  • Last Updated:

  • Address: 3245 E Wilton St, Long Beach, CA 90804

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") }}