$2,250,000
-$100,0006523 Ajax Avenue, Bell Gardens CA 90201
Multi-Family (7 Units)
Property type
43 days
On market
$658
Price per sqft
0 cars
Garage
1947
Year built
12,523 sqft
Lot size
Open Houses
Overview
Discover a prime investment opportunity in the heart of Bell Gardens! This well-located income property features 6 rental units currently operating at market rents, offering immediate cash flow and strong long-term upside. Ideal for investors seeking a stabilized asset with additional value-add potential. Situated in a vibrant and established neighborhood, the property...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:27am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #DW26082917
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $2,600 | $2,600 | $2,700 | Unfurnished |
| 1 | 3 | 1 | — | $2,600 | $2,600 | $2,700 | Unfurnished |
| 1 | 3 | 1 | — | $2,600 | $2,600 | $2,650 | Unfurnished |
| 1 | 2 | 1 | — | $1,850 | $1,850 | $1,900 | Unfurnished |
| 1 | 2 | 1 | — | $1,800 | $1,800 | $1,850 | Unfurnished |
| 1 | 3 | 2 | — | $3,300 | $3,300 | $3,415 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $1,800 | $1,800 | Unfurnished |
# of Buildings: 4
# of Units Total: 7
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: All Utilities, Pest Control, Parking Fee, Water
Financial Snapshot
Gross Rent Multiplier
11.4x
List Price / Annual Gross Rent
Cap Rate
6.08%
NOI / List Price
Gross Scheduled Income: $197,400
Operating Expense: $44,337
Net Operating Income: $139,263
Annual Operating Expenses
Electric: $0
Gardener: $2,400
Fuel: $0
Insurance: $9,037
Licenses: $450
New Taxes: $27,500
Professional Management: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Wall Window Units
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Parking Total: 9
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5064005006
Additional Parcels: No
Tax Lot: 0
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 6523 Ajax Avenue, Bell Gardens, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,800,000
Total Interest
$2,295,801
Total Payment
$4,095,801
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,871
per month
Property History for 6523 Ajax Avenue
Bell Gardens Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 6523 Ajax Avenue