Price$659,000
Units6
Gross scheduled income$64,800
Seller NOI$14,535
Listed cap rate—
Days on market2
Photos
Listing remarks
Excellent Investment opportunity. Six-units, nearly identical, 1 bed, 1 bath, approximately 600 sq. ft. apartments. Two buildings. One with 4 units built in 1972 (new roof in May 2025) & second building with 2 units built in 1990 (new roof in Oct 2021). Pest clearance from 7/31/2025. These well maintained units have wall heat, wall A/C, functional open floor plans and semi-private patios. Detached laundry room (new roof in May 2025). 10 off-street parking spaces. Steady income with minimal vacancies over the past 20 years. Rents are below market. Interior photos are from units 2, 3 and
unit 6 during most recent turnovers.
Unit mix
| Unit | Count | Beds | Baths | Actual rent | Pro forma |
|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $875 | $1,000 |
| 2 | 1 | 1 | 1 | $950 | $1,000 |
| 3 | 1 | 1 | 1 | $875 | $1,000 |
| 4 | 1 | 1 | 1 | $875 | $1,000 |
| 5 | 1 | 1 | 1 | $875 | $1,000 |
| 6 | 1 | 1 | 1 | $950 | $1,000 |
Property facts
Year built1972
Parcel005281029000
Lot14,375 SF
Building/Living area3,600 SF
HeatingWall Furnace
CoolingWall Window Units
WaterPublic
SewerPublic Sewer
Additional MLS fields
Original list price$659,000
Listing date2026-08-06
Buildings2
Leased units6
Operating expenses$14,535
Insurance$3,940
Water/sewer$2,230
Trash$2,596
Maintenance$2,542
Pest control$225
Tenant paysCable Tv, Electricity, Gas, Telephone
Rent controlNo
Electric meters7
Gas meters7
Water meters1
Parking10
LaundryCommon Area, Laundry Room
FlooringCarpet, Vinyl
AppliancesDishwasher, Electric Oven, Electric Range, Disposal, Gas Oven, Gas Range, Refrigerator, Water Heater
InteriorCeiling Fans, Open Floorplan
Lot featuresZero To One Unit Acre, Back Yard, Landscaped, Rectangular Lot, Sprinklers Timer, Sprinkler System, Street Level, Trees
CommunitySidewalks
FencingAverage Condition, Wood
PoolNone
Senior communityNo
Last MLS update2026-08-20T20:34:39.080-00:00
See how Matt runs his numbers
Request a one-page investment summary using Matt’s underwriting lens.
Request summary
MLS attribution: Listing provided by Darin Wilson, Broker, Darin Wilson. Data source: CRMLS via Trestle / CRMLS. MLS ID SN26150950. Information is deemed reliable but not guaranteed and may change without notice.