Log In/Sign Up
Your email has been sent.
810 Belmont Ave 7 Unit Apartment Building $2,983,386 CAD ($426,198 CAD/Unit) 4.49% Cap Rate Long Beach, CA 90804



Investment Highlights
- Very desirable residential location in Belmont Heights.
- Mostly month-to-month tenants.
- Significant upside potential to increase rental rates.
- $1 billion high-tech redevelopment opening in 2027 just ten minutes to the north.
Executive Summary
The subject is a seven-unit apartment complex with a prime location in the very desirable Belmont Heights neighborhood of Long Beach, California. The Property includes two, two-story woodframe and stucco apartment buildings constructed in 1948 and renovated on multiple occasions. The buildings total 5,554 square feet in size and are situated on a level, rectangular 5,852 square foot parcel fronting on Belmont Avenue. The front building, 810 Belmont Avenue, has four, two-bedroom/two bath apartment units. The rear building, 812 Belmont Avenue, has one studio, one, one bedroom/one bath and one, three-bedroom/two bath apartment units. There is a landscaped yard at the front of the Property and a shared, landscaped yard between the two buildings as well as a two-car garage served by a rear alley. There are a washer and a dryer in the rear building, coin-operated and leased to a service company.
Belmont Avenue is a quiet, well-landscaped street developed with a mix of single-family homes and small apartment buildings. Belmont Heights is one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located just three blocks to the east of the Property. The 229-acre, city-owned Recreation Park is located one-quarter mile to the east and features of the park include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is one mile to the south. California State University, Long Beach is located one and one-quarter miles to the east. Long Beach Municipal Airport is located two and one-half miles to the north and has non-stop flight to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries,a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply-chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 1999. The Property is fully-occupied and rarely has vacant units. Current rental rates are significantly below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. See attached spreadsheet for current and projected financials.
Belmont Avenue is a quiet, well-landscaped street developed with a mix of single-family homes and small apartment buildings. Belmont Heights is one of the area's most sought-after coastal submarkets with a broad tenant base of young professionals, families and long-term residents. Woodrow Wilson High School is located just three blocks to the east of the Property. The 229-acre, city-owned Recreation Park is located one-quarter mile to the east and features of the park include a community center, two golf courses, a tennis center, fishing pond and a baseball stadium. The heart of trendy Belmont Shore is one mile to the south. California State University, Long Beach is located one and one-quarter miles to the east. Long Beach Municipal Airport is located two and one-half miles to the north and has non-stop flight to twenty-one cities nationwide as well as one-stop flights to 400 cities worldwide. Anduril Industries,a cutting-edge defense technology company specializing in artificial intelligence applications has recently announced that it is commencing a $1 billion redevelopment of land adjacent to the Airport, including 750,000 square feet of office space plus 435,000 square feet of industrial/research and development space. The project is planned to be completed in mid-2027 and is expected to create 5,500 new direct jobs at the site plus thousands of indirect construction, services and supply-chain jobs.
This is the first offering for sale of the Property since the current Owner acquired it in 1999. The Property is fully-occupied and rarely has vacant units. Current rental rates are significantly below market and the Property is subject only to State of California rent control. Most tenants occupy units on a month-to-month basis. See attached spreadsheet for current and projected financials.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$225,459
|
$40.59
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,509
|
$0.81
|
| Effective Gross Income |
$220,950
|
$39.78
|
| Taxes |
$33,052
|
$5.95
|
| Operating Expenses |
$53,938
|
$9.71
|
| Total Expenses |
$86,990
|
$15.66
|
| Net Operating Income |
$133,960
|
$24.12
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $225,459 |
| Annual Per SF | $40.59 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $4,509 |
| Annual Per SF | $0.81 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $220,950 |
| Annual Per SF | $39.78 |
| Taxes (CAD) | |
|---|---|
| Annual | $33,052 |
| Annual Per SF | $5.95 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $53,938 |
| Annual Per SF | $9.71 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $86,990 |
| Annual Per SF | $15.66 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $133,960 |
| Annual Per SF | $24.12 |
Property Facts In Escrow
| Price | $2,983,386 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $426,198 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 4.49% | Building Size | 5,554 SF |
| Gross Rent Multiplier | 13.2 | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1948 |
| Property Subtype | Apartment | ||
| Zoning | LBR3S - LBR3S zoning is one of the City's multi-family residential zones, intended for apartment or multi-unit housing at relatively lower densities. | ||
| Price | $2,983,386 CAD |
| Price Per Unit | $426,198 CAD |
| Sale Type | Investment |
| Cap Rate | 4.49% |
| Gross Rent Multiplier | 13.2 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 5,554 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1948 |
| Zoning | LBR3S - LBR3S zoning is one of the City's multi-family residential zones, intended for apartment or multi-unit housing at relatively lower densities. |
Amenities
Site Amenities
- Courtyard
- Picnic Area
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,982 CAD | 500 |
| 1+1 | 1 | $2,266 CAD | 650 |
| 2+1 | 4 | $2,838 CAD | 850 |
| 3+2 | 1 | $3,552 CAD | 1,250 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 7254-019-020 | Total Assessment | $927,969 CAD |
| Land Assessment | $683,430 CAD | Annual Taxes | $33,052 CAD ($5.95 CAD/SF) |
| Improvements Assessment | $244,540 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
7254-019-020
Land Assessment
$683,430 CAD
Improvements Assessment
$244,540 CAD
Total Assessment
$927,969 CAD
Annual Taxes
$33,052 CAD ($5.95 CAD/SF)
Tax Year
2025
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
810 Belmont 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.
