$1,729,000
3516 Beechwood, Lynwood CA 90262
Multi-Family (7 Units)
Property type
7 days
On market
$272
Price per sqft
0 cars
Garage
1963
Year built
8,999 sqft
Lot size
Open Houses
Overview
Presenting an exceptional investment opportunity in Lynwood, CA, this multifamily property at 3516 Beechwood Ave offers a prime location and impressive features. With a 6,352 SF building comprising 7 units, this well-maintained property boasts 100% occupancy. Built in 1963 and zoned for multifamily use, it provides a solid foundation for potential growth and income....
Listing provided by: Edwin Huber DRE #01314032 562-419-4942, Century 21 Masters
Listing updated: Jun 2, 2026 at 09:47pm.
Last checked: Jun 2, 2026 at 10:30pm
Source: CRMLS #DW26116841
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,666 | $1,666 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,900 | Unfurnished |
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $1,716 | $1,716 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,900 | Unfurnished |
| 1 | 2 | 1 | — | $1,681 | $1,681 | $2,400 | Unfurnished |
| 1 | 3 | 2 | — | $2,634 | $2,634 | $2,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.0x
List Price / Annual Gross Rent
Cap Rate
6.73%
NOI / List Price
Gross Scheduled Income: $157,164
Vacancy Allowance: $4,715
Vacancy Allowance Rate: 3%
Operating Expense: $36,076
Net Operating Income: $116,373
Annual Operating Expenses
Electric: $529
Fuel: $2,152
Insurance: $7,000
New Taxes: $19,350
Pest Control: $425
Professional Management: $0
Trash: $6,620
Water / Sewer: $0
Interior
Laundry: Common Area, Laundry Room
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Attached Carport, Assigned, Detached Carport
Garage Spaces: 0
Carport Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6173012008
Additional Parcels: No
Tax Lot: 204
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 3516 Beechwood, Lynwood, CA 90262. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,383,200
Total Interest
$1,764,195
Total Payment
$3,147,395
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,694
per month
Property History for 3516 Beechwood
Lynwood Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90262.
Similar Homes
Listings with similar prices to 3516 Beechwood