$1,295,000
222 F, Needles CA 92363
Multi-Family (19 Units)
Property type
25 days
On market
$202
Price per sqft
0 cars
Garage
1920
Year built
8,063 sqft
Lot size
Open Houses
Overview
19 UNITS. Fully occupied. THE ROBINSON APARTMENTS, it is a rental complex very well known in the area. This complex is composed of 13 Studios and 6 Units 1 bed 1 bath each one. 16 units updated 4 years ago included new roof, cooling wall window most of them. The Robinson Apartments inside of each unit well maintained and upgraded as needed. Here is your next investment in the...
Listing provided by: Sergio Paz DRE #01795025 818-858-2120, Excellence RE Real Estate
Listing updated: May 12, 2026 at 07:51pm.
Last checked: Jun 5, 2026 at 01:30pm
Source: CRMLS #DW26102825
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 13 | 0 | 13 | — | $9,400 | $112,800 | $117,000 | Partially |
| 6 | 6 | 6 | — | $4,960 | $59,520 | $64,800 | Partially |
# of Buildings: 5
# of Units Total: 19
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Total Actual Rent: $172,320
Financial Snapshot
Gross Rent Multiplier
7.5x
List Price / Annual Gross Rent
Cap Rate
8.18%
NOI / List Price
Gross Scheduled Income: $172,320
Vacancy Allowance: $5,169
Vacancy Allowance Rate: 3%
Operating Expense: $61,240
Net Operating Income: $105,911
Annual Operating Expenses
Cable TV: $6,000
Electric: $13,800
Fuel: $2,000
Insurance: $13,125
Maintenance: $1,400
New Taxes: $14,115
Professional Management: $0
Trash: $3,500
Water / Sewer: $7,300
Interior
Laundry: None
Entry Location: Street
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 0186103230000
Additional Parcels: No
Tax Lot: 22
Tax Block: 16
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 222 F, Needles, CA 92363. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,036,000
Total Interest
$1,321,361
Total Payment
$2,357,361
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,047
per month
Property History for 222 F
Needles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92363.
Similar Homes
Listings with similar prices to 222 F