1601 Fair Park Avenue
Eagle Rock, CA, 90041
$170,000
Beds
0 Baths
SqFt
0.19 Acres
Add
This is a 10% interest as a Tenant in Common with 3 other owners who own the remaining 90%. One of a kind Charming Spanish Adobe Style 6 unit 1920’s apartment complex. Situated on a large corner lot in a quiet residential neighborhood with tree lined streets. All units are 1 bedroom 1 bath, and several have been remodeled, but have retained the charm and character of the 1920’s with ceramic tile in the kitchens and bathrooms, and hardwood floors. There are 4 garages on the side of the property.

The property is valued at $1,700,000 and has a TIC Agreement with the three other owners. There is an existing loan with a balance of $575,000 and bears an interest rate of 4.75%. The monthly payment is $3,129.88 of which $2,284.96 was interest and $844.92 was principal reduction as of the May 2025 Mortgage Statement. The loan is a fully amortizing loan that matures on October 1, 2052 so there is no balloon payment.

When taking 10% of the NOI of $9,322 and deducting 10% of the annualized Mortgage Payment ($3,759), and then adding back principal reduction of $1,013, the total return is approximately $6,576 or 5.85% on the required cash equity investment of $112,500 and assuming $57,500 of the loan for 10% ownership as a Tenant in Common.

Property Details

Price:
$170,000
MLS #:
SB25158948
Status:
Active
Baths:
0
Address:
1601 Fair Park Avenue
Type:
Residential Income
Subtype:
Apartment
Neighborhood:
618eaglerock
City:
Eagle Rock
Listed Date:
Jul 15, 2025
State:
CA
ZIP:
90041
Lot Size:
8,173 sqft / 0.19 acres (approx)
Year Built:
1928
Ask a Question

See this Listing

Send
  

Mortgage Calculator

 

Schools

Interior

Appliances
Gas Oven, Gas Range
Cooling
Wall/ Window Unit(s)
Flooring
Wood
Heating
Floor Furnace
Laundry Features
None

Exterior

Community Features
Sidewalks
Parking Features
Garage, Garage Faces Side
Parking Spots
4.00

Financial

Map

Community

Similar Listings Nearby

1601 Fair Park Avenue
Eagle Rock, CA