$10,800,000
3108 Vineland, Baldwin Park CA 91706
Multi-Family (41 Units)
Property type
116 days
On market
$300
Price per sqft
0 cars
Garage
1978
Year built
71,567 sqft
Lot size
Home highlights
Open Houses
Overview
We are proud to present Villa Monterey, a Well-Maintained 41-Unit Asset Located at 3108 Vineland Avenue in the city of Baldwin Park. Situated one block from the 10 Freeway, this pride-of-ownership property benefits from a high-demand rental pocket, proximity to major retail hubs, and consistent occupancy levels. Baldwin Park’s central location and the property’s historical...
Listing provided by: Eric Chen 909-418-2071, CB RICHARD ELLIS
Listing updated: Feb 10, 2026 at 02:02am.
Last checked: Jun 5, 2026 at 04:00am
Source: CRMLS #CV26029947
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 20 | 1 | 1 | — | $1,537 | $368,760 | $1,950 | Unfurnished |
| 10 | 2 | 1 | — | $1,981 | $237,756 | $2,400 | Unfurnished |
| 11 | 2 | 2 | — | $1,895 | $250,200 | $2,575 | Unfurnished |
# of Buildings: 3
# of Units Total: 41
Separate Electric Meters: 41
Separate Gas Meters: 41
Separate Water Meters: 1
Rent Control: No
Units Leased: 40
Total Actual Rent: $856,716
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
4.84%
NOI / List Price
Gross Scheduled Income: $901,589
Vacancy Allowance: $27,048
Operating Expense: $351,489
Net Operating Income: $523,052
Annual Operating Expenses
Electric: $10,218
Gardener: $5,970
Fuel: $16,327
Insurance: $30,750
Licenses: $373
Maintenance: $24,600
New Taxes: $144,758
Pest Control: $1,235
Pool: $6,888
Professional Management: $44,477
Supplies: $9,075
Trash: $24,633
Water / Sewer: $23,986
Other Expense: $8,200
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Lot Over40000 Sqft
Pool: Community, In Ground
Spa: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Carport Spaces: 45
Parking Total: 45
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 8555019116
Additional Parcels: No
Tax Lot: 10
Tax Block: 2
Community
Senior Community: No
Community Features: Curbs, Sidewalks, Pool
Nearby Schools
Nearby schools around the 3108 Vineland, Baldwin Park, CA 91706. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$8,640,000
Total Interest
$11,019,844
Total Payment
$19,659,844
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$66,011
per month
Property History for 3108 Vineland
Baldwin Park Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91706.
Similar Homes
Listings with similar prices to 3108 Vineland