thank you
Your email has been sent.
3245 E Wilton St 5 Unit Apartment Building $1,395,000 ($279,000/Unit) 5.31% Cap Rate Long Beach, CA 90804



Investment Highlights
- Approved Plans for (3) Brand-New ADU Units- Shovel Ready!
- Strong In-place CAP Rate with Upside Potential
- No Rent Control (Only AB1482)
- Rare Cottage-Style Single Story Construction
- Ample Parking with (3) Garages and (1) Uncovered Space
- Privately Gated Garden-Style Community
Executive Summary
The Swanson Apartment Team is pleased to present The Wilton Courtyard, a 5-unit multifamily investment opportunity located at 3245 E Wilton Street in Long Beach’s highly desirable Eastside submarket. A key value-add component is the property’s approved ADU plans for 3 additional units, providing an investor with a shovel-ready development opportunity and the potential to expand the asset to 8 total units.
The existing 5-units offers a stable in-place multifamily investment with additional upside through the execution of the approved ADU plans. The combination of existing cash flow and a defined unit-addition strategy provides investors with an opportunity to increase unit count, enhance overall income, and create additional value through the expansion of the existing asset.
The Wilton Courtyard is strategically positioned near Belmont Shore, 2nd Street, Retro Row, Broadway, and Downtown Long Beach—established areas that benefit from strong renter demand and proximity to the coast. Residents enjoy convenient access to restaurants, retail, entertainment, parks, and recreation, with the beach just minutes away.
The property also offers excellent regional connectivity via the 405 and 710 Freeways, providing convenient access throughout Long Beach, Los Angeles, and Orange Counties. With 5 existing units, approved plans for 3 additional ADUs, and a strong coastal Long Beach location, The Wilton Courtyard presents investors with an opportunity to acquire an existing income-producing asset with a clearly defined path to increasing density and long-term value.
The existing 5-units offers a stable in-place multifamily investment with additional upside through the execution of the approved ADU plans. The combination of existing cash flow and a defined unit-addition strategy provides investors with an opportunity to increase unit count, enhance overall income, and create additional value through the expansion of the existing asset.
The Wilton Courtyard is strategically positioned near Belmont Shore, 2nd Street, Retro Row, Broadway, and Downtown Long Beach—established areas that benefit from strong renter demand and proximity to the coast. Residents enjoy convenient access to restaurants, retail, entertainment, parks, and recreation, with the beach just minutes away.
The property also offers excellent regional connectivity via the 405 and 710 Freeways, providing convenient access throughout Long Beach, Los Angeles, and Orange Counties. With 5 existing units, approved plans for 3 additional ADUs, and a strong coastal Long Beach location, The Wilton Courtyard presents investors with an opportunity to acquire an existing income-producing asset with a clearly defined path to increasing density and long-term value.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$106,223
|
$41.64
|
| Other Income |
$4,770
|
$1.87
|
| Vacancy Loss |
$3,330
|
$1.31
|
| Effective Gross Income |
$107,663
|
$42.20
|
| Taxes |
$17,704
|
$6.94
|
| Operating Expenses |
$15,950
|
$6.25
|
| Total Expenses |
$33,654
|
$13.19
|
| Net Operating Income |
$74,009
|
$29.01
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $106,223 |
| Annual Per SF | $41.64 |
| Other Income | |
|---|---|
| Annual | $4,770 |
| Annual Per SF | $1.87 |
| Vacancy Loss | |
|---|---|
| Annual | $3,330 |
| Annual Per SF | $1.31 |
| Effective Gross Income | |
|---|---|
| Annual | $107,663 |
| Annual Per SF | $42.20 |
| Taxes | |
|---|---|
| Annual | $17,704 |
| Annual Per SF | $6.94 |
| Operating Expenses | |
|---|---|
| Annual | $15,950 |
| Annual Per SF | $6.25 |
| Total Expenses | |
|---|---|
| Annual | $33,654 |
| Annual Per SF | $13.19 |
| Net Operating Income | |
|---|---|
| Annual | $74,009 |
| Annual Per SF | $29.01 |
Property Facts
| Price | $1,395,000 | Apartment Style | Low-Rise |
| Price Per Unit | $279,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.31% | Building Size | 2,551 SF |
| Gross Rent Multiplier | 13.13 | No. Stories | 1 |
| No. Units | 5 | Year Built | 1955 |
| Property Type | Multifamily | Parking Ratio | 0.75/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LBR2N - Residential | ||
| Price | $1,395,000 |
| Price Per Unit | $279,000 |
| Sale Type | Investment |
| Cap Rate | 5.31% |
| Gross Rent Multiplier | 13.13 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 2,551 SF |
| No. Stories | 1 |
| Year Built | 1955 |
| Parking Ratio | 0.75/1,000 SF |
| Zoning | LBR2N - Residential |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 5 | $1,770 | 510 |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 7259-004-007 | Total Assessment | $380,948 |
| Land Assessment | $115,358 | Annual Taxes | $17,704 ($6.94/SF) |
| Improvements Assessment | $265,590 | Tax Year | 2025 |
Property Taxes
Parcel Number
7259-004-007
Land Assessment
$115,358
Improvements Assessment
$265,590
Total Assessment
$380,948
Annual Taxes
$17,704 ($6.94/SF)
Tax Year
2025
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3245 E Wilton St
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
