$2,100,000
-$100,0007025 Vinevale Avenue, Bell CA 90201
Multi-Family (11 Units)
Property type
106 days
On market
$351
Price per sqft
N/A
Garage
1947
Year built
21,895 sqft
Lot size
Open Houses
Overview
Buy this for the bread and butter, monetize the upside for the beef. Check out the rents compared to market rents; it looks like 36% upside may be a good estimate. Seller may carry a first trust deed note at market rates, approximately 50% LTV. Lots of open space for ADU's on this 1/2 Acre lot. Per SB 1211, build up to 8 ADU's, subject to State laws, local ordinances, and City...
Listing provided by: Carlos A.G. Gonzalez DRE #00976287 888-999-8089, DealTrade Inc.
Listing updated: Jun 5, 2026 at 05:58pm.
Last checked: Jun 5, 2026 at 06:30pm
Source: CRMLS #26651133
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $1,233 | $8,918 | $12,200 | Unfurnished |
| 2 | 2 | 1 | — | $1,795 | $3,740 | $4,350 | Unfurnished |
| 1 | 0 | 1 | — | $705 | $705 | $1,150 | Unfurnished |
# of Buildings: 5
# of Units Total: 11
Financial Snapshot
Gross Rent Multiplier
13.1x
List Price / Annual Gross Rent
Cap Rate
3.88%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $81,412
Interior
Heating: Combination
Exterior
Property Attached: No
Stories Total: 0
Levels: Two
Common Walls: No Common Walls
Garage and Parking
Parking: Detached Carport, Driveway, On Street
Garage: Detached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6326020006
Zoning: BLR3YY
Lot Size Dimensions: 82x263
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 7025 Vinevale Avenue, Bell, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,680,000
Total Interest
$2,142,747
Total Payment
$3,822,747
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,956
per month
Property History for 7025 Vinevale Avenue
Bell Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 7025 Vinevale Avenue