Log In/Sign Up
Your email has been sent.
8137 Beechwood Ave 5 Unit Apartment Building $1,572,775 CAD ($314,555 CAD/Unit) 5.33% Cap Rate South Gate, CA 90280
Investment Highlights
- High demand South Gate rental market
- New dual-pane windows throughout and recently painted exterior
- Four single-car garages
- No local rent control (subject only to AB 1482)
- Three renovated units with remaining rental upside
- On-site laundry facility
Executive Summary
8137 Beechwood Avenue is a five-unit investment opportunity located in the strong rental market of South Gate. The property consists of three one-bedroom units and two studios, with three units already renovated, delivering solid in-place income with remaining rental upside. The asset features dual-pane windows throughout and a recently painted exterior, reflecting ongoing maintenance and pride of ownership. The property also includes four single-car garages and an on-site laundry facility. South Gate has no local rent control ordinance and is subject only to AB 1482, allowing investors to adjust rents within state guidelines. A well-positioned, cash-flowing asset in a consistently strong tenant market.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$134,985
|
$51.68
|
| Other Income |
$1,559
|
$0.60
|
| Vacancy Loss |
$4,050
|
$1.55
|
| Effective Gross Income |
$132,495
|
$50.73
|
| Taxes |
$20,899
|
$8.00
|
| Operating Expenses |
$27,790
|
$10.64
|
| Total Expenses |
$48,689
|
$18.64
|
| Net Operating Income |
$83,806
|
$32.08
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $134,985 |
| Annual Per SF | $51.68 |
| Other Income (CAD) | |
|---|---|
| Annual | $1,559 |
| Annual Per SF | $0.60 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $4,050 |
| Annual Per SF | $1.55 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $132,495 |
| Annual Per SF | $50.73 |
| Taxes (CAD) | |
|---|---|
| Annual | $20,899 |
| Annual Per SF | $8.00 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $27,790 |
| Annual Per SF | $10.64 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $48,689 |
| Annual Per SF | $18.64 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $83,806 |
| Annual Per SF | $32.08 |
Property Facts
| Price | $1,572,775 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $314,555 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5.33% | Building Size | 2,612 SF |
| Gross Rent Multiplier | 11.65 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1928 |
| Property Subtype | Apartment | Parking Ratio | 1.53/1,000 SF |
| Zoning | SGR4YY | ||
| Price | $1,572,775 CAD |
| Price Per Unit | $314,555 CAD |
| Sale Type | Investment |
| Cap Rate | 5.33% |
| Gross Rent Multiplier | 11.65 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 2,612 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1928 |
| Parking Ratio | 1.53/1,000 SF |
| Zoning | SGR4YY |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | - | - |
| Studios | 2 | - | - |
1 1
Walk Score®
Very Walkable (76)
Property Taxes
| Parcel Number | 6211-023-007 | Total Assessment | $1,284,378 CAD (2025) |
| Land Assessment | $769,176 CAD (2025) | Annual Taxes | $20,899 CAD ($8.00 CAD/SF) |
| Improvements Assessment | $515,202 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
6211-023-007
Land Assessment
$769,176 CAD (2025)
Improvements Assessment
$515,202 CAD (2025)
Total Assessment
$1,284,378 CAD (2025)
Annual Taxes
$20,899 CAD ($8.00 CAD/SF)
Tax Year
2026
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
8137 Beechwood 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.