$2,950,000
105 Roswell Avenue, Long Beach CA 90803
Multi-Family (8 Units)
Property type
70 days
On market
$550
Price per sqft
N/A
Garage
1943
Year built
3,112 sqft
Lot size
Home highlights
Open Houses
Overview
Located in the highly desirable Belmont Shore submarket of Long Beach, 105 Roswell Avenue presents a rare opportunity to acquire an 8-unit multifamily asset just blocks from the beach and the vibrant 2nd Street retail corridor.This well-positioned property consists of a two- and three-story structure offering an attractive unit mix, with strong in-place cash flow and...
Listing provided by: Kimiyasu Murayoshi DRE #01329437 866-455-4685, Andrew C. Lee
Listing updated: Mar 31, 2026 at 10:33pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #26670627
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 2 | 2 | — | $2,380 | $28,560 | $3,100 | Unfurnished |
| 3 | 1 | 1 | — | $1,882 | $65,940 | $2,017 | Unfurnished |
| 2 | 0 | 1 | — | $1,800 | $43,200 | $2,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Dishwasher: 8
Disposal: 8
Refrigerator: 8
Financial Snapshot
Gross Rent Multiplier
14.9x
List Price / Annual Gross Rent
Cap Rate
4.03%
NOI / List Price
Net Operating Income: $118,990
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Refrigerator
Exterior
Stories Total: 3
Levels: One, Multi Split
Garage and Parking
Parking: Carport, Garage, Tandem
Uncovered Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Parcel #: 7256026004
Zoning: LBR4R
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 105 Roswell Avenue, Long Beach, CA 90803. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,360,000
Total Interest
$3,010,050
Total Payment
$5,370,050
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,140
per month
Property History for 105 Roswell Avenue
Long Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90803.
Similar Homes
Listings with similar prices to 105 Roswell Avenue