Se Connecter/S’inscrire
Votre courriel a été envoyé.
Villa Monterey Apartments 3108 Vineland Ave 41 Unité Immeuble d’appartements 15 008 761 $ CAD (366 067 $ CAD/Unité) 4,84% Taux de capitalisation Baldwin Park, CA 91706



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
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.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
1 190 578 $
|
33,11 $
|
| Autres revenus |
62 360 $
|
1,73 $
|
| Perte due à l’inoccupation |
37 589 $
|
1,05 $
|
| Revenu brut effectif |
1 215 350 $
|
33,80 $
|
| Taxes |
201 170 $
|
5,60 $
|
| Dépenses d’exploitation |
287 294 $
|
7,99 $
|
| Total des dépenses |
488 464 $
|
13,59 $
|
| Revenu net d’exploitation |
726 885 $
|
20,22 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 1 190 578 $ |
| Annuel par pi² | 33,11 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 62 360 $ |
| Annuel par pi² | 1,73 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 37 589 $ |
| Annuel par pi² | 1,05 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 1 215 350 $ |
| Annuel par pi² | 33,80 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 201 170 $ |
| Annuel par pi² | 5,60 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 287 294 $ |
| Annuel par pi² | 7,99 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 488 464 $ |
| Annuel par pi² | 13,59 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 726 885 $ |
| Annuel par pi² | 20,22 $ |
Faits sur la propriété
| Prix | 15 008 761 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 366 067 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 1,64 AC |
| Taux de capitalisation | 4,84% | Taille du bâtiment | 35 954 pi² |
| Multiplicateur du loyer brut | 11.98 | Occupation moyenne | 95% |
| Nombre d’unités | 41 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1978 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,25/1 000 pi² |
| Zonage | BPR3* | ||
| Prix | 15 008 761 $ CAD |
| Prix par unité | 366 067 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 4,84% |
| Multiplicateur du loyer brut | 11.98 |
| Nombre d’unités | 41 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 1,64 AC |
| Taille du bâtiment | 35 954 pi² |
| Occupation moyenne | 95% |
| Nombre d’étages | 2 |
| Année de construction | 1978 |
| Ratio de stationnement | 1,25/1 000 pi² |
| Zonage | BPR3* |
Commodités
Commodités des unités
- Climatisation
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Four
- Système de gicleur
- Fourchette
- Salle à manger
- Salle de séjour
- Jardin
Commodités du site
- Accès 24 heures
- Installations de lessive
- Clôturé
- Espace d'entreposage
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 20 | 2 217 $ CAD | 750 |
| 2+1 | 10 | 2 731 $ CAD | 950 |
| 2+2 | 11 | 2 839 $ CAD | 1 050 |
1 1
Assez praticable à pied
50/100
Exceptionnellement facile d’accès en voiture
100/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Impôts fonciers
| Numéro de lot | 8555-019-116 | Évaluation totale | 4 945 045 $ CAD |
| Évaluation du terrain | 988 989 $ CAD | Impôts annuels | 201 170 $ CAD (5,60 $ CAD/pi²) |
| Évaluation des bâtiments | 3 956 057 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
8555-019-116
Évaluation du terrain
988 989 $ CAD
Évaluation des bâtiments
3 956 057 $ CAD
Évaluation totale
4 945 045 $ CAD
Impôts annuels
201 170 $ CAD (5,60 $ CAD/pi²)
Année d’imposition
2025
1 de 40
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Villa Monterey Apartments | 3108 Vineland Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
