$2,400,000
+$550,000677 Magnolia Avenue, Beaumont CA 92223
Multi-Family (12 Units)
Property type
268 days
On market
$339
Price per sqft
0 cars
Garage
1947
Year built
17,860 sqft
Lot size
Open Houses
Overview
Proud to present Magnolia Avenue Apartments, a well-maintained 12-unit multifamily investment opportunity located in the growing city of Beaumont, CA. The property consists of a desirable mix of one- and two-bedroom units, each designed for tenant comfort and long-term stability. On-site parking, spacious layouts, and convenient access to nearby retail, dining, and...
Listing provided by: William Melton DRE #01342816, PAEZ REALTY COMPANY
Listing updated: Mar 24, 2026 at 07:18pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #CV25214521
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 9 | 1 | 1 | — | $828 | $9,940 | $1,450 | Unfurnished |
| 2 | 0 | 1 | — | $1,100 | $2,210 | $1,210 | Unfurnished |
| 1 | 2 | 1 | — | $1,331 | $1,331 | $1,650 | Unfurnished |
# of Buildings: 4
# of Units Total: 12
Separate Electric Meters: 12
Separate Gas Meters: 12
Separate Water Meters: 0
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
14.8x
List Price / Annual Gross Rent
Cap Rate
4.24%
NOI / List Price
Gross Scheduled Income: $161,772
Operating Expense: $55,145
Net Operating Income: $101,774
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $10,000
Professional Management: $2,400
Trash: $4,500
Water / Sewer: $5,800
Interior
Laundry: None
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: Two Common Walls Or More
Lot Features: Eleven To Fifteen Units Acre
Pool: None
Sewer: Septic Type Unknown
Garage and Parking
Parking: None
Garage Spaces: 0
Uncovered Spaces: 15
Parking Total: 15
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 418074015
Additional Parcels: No
Tax Lot: 85
Subdivision: Beaumont
Community
Senior Community: No
Community Features: Biking, Curbs
Nearby Schools
Nearby schools around the 677 Magnolia Avenue, Beaumont, CA 92223. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,920,000
Total Interest
$2,448,854
Total Payment
$4,368,854
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,786
per month
Property History for 677 Magnolia Avenue
Beaumont Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92223.
Similar Homes
Listings with similar prices to 677 Magnolia Avenue