Log In/Sign Up
Your email has been sent.
15 Units in Huntington Park 6729-6731 Middleton St 15 Unit Apartment Building $4,426,695 CAD ($295,113 CAD/Unit) 6.85% Cap Rate Huntington Park, CA 90255
Executive Summary
• 6.85% current cap rate / 7.22% Year 1 / 8.08% pro forma
• $210,000/unit — below market comp avg of $222,017
• Strong rental upside — studios 20%+ below pro forma rents
• Opportunity Zone — major capital gains tax advantage
• Two separate parcels — ideal for 1031 exchange
• 6 garages + 6 open spaces + tandem driveway
• No on-site manager required — saves ~$14,400/yr
• Individually metered gas & electric — tenants pay utilities
• RUBS in place — owner recovers water/trash costs
• 6.21%–9.72% cash-on-cash depending on stabilization
• $210,000/unit — below market comp avg of $222,017
• Strong rental upside — studios 20%+ below pro forma rents
• Opportunity Zone — major capital gains tax advantage
• Two separate parcels — ideal for 1031 exchange
• 6 garages + 6 open spaces + tandem driveway
• No on-site manager required — saves ~$14,400/yr
• Individually metered gas & electric — tenants pay utilities
• RUBS in place — owner recovers water/trash costs
• 6.21%–9.72% cash-on-cash depending on stabilization
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,426,695 CAD | Apartment Style | Garden |
| Price Per Unit | $295,113 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.39 AC |
| Cap Rate | 6.85% | Building Size | 8,390 SF |
| Gross Rent Multiplier | 9.51 | No. Stories | 2 |
| No. Units | 15 | Year Built | 1938 |
| Property Type | Multifamily | Parking Ratio | 1.43/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | HPR4YY - Multiple Family Residential | ||
| Price | $4,426,695 CAD |
| Price Per Unit | $295,113 CAD |
| Sale Type | Investment |
| Cap Rate | 6.85% |
| Gross Rent Multiplier | 9.51 |
| No. Units | 15 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.39 AC |
| Building Size | 8,390 SF |
| No. Stories | 2 |
| Year Built | 1938 |
| Parking Ratio | 1.43/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | HPR4YY - Multiple Family Residential |
Amenities
Site Amenities
- Courtyard
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | - | - |
| 1+1 | 11 | - | - |
| 2+1 | 2 | - | - |
Moderately walkable
70/100
Moderately drivable
60/100
Good public transit
60/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 6321-023-019 | Total Assessment | $2,572,552 CAD |
| Land Assessment | $1,029,328 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,543,224 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
6321-023-019
Land Assessment
$1,029,328 CAD
Improvements Assessment
$1,543,224 CAD
Total Assessment
$2,572,552 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
15 Units in Huntington Park | 6729-6731 Middleton 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.