$550,000
-$49,000770 Allegheny Avenue, Beaumont CA 92223
Multi-Family (Triplex)
Property type
350 days
On market
$264
Price per sqft
0 cars
Garage
1942
Year built
5,663 sqft
Lot size
Home highlights
Open Houses
Overview
Charming 1940s triplex with unit make up of 1 (2 bed, 1 bath), 1 (1 bed, 1 bath) and one studio. Total rental income for the property is at $4,130 per month with Unit C on a month to month lease while Units A & B are on active leases. Utilities (electric, gas, sewer, water, trash) paid for by tenants. Located within a terrifically quiet and friendly Beaumont community....
Listing provided by: Ezra Leyton DRE #01361595 949-697-2781, KELLER WILLIAMS RIVERSIDE CENT
Listing updated: May 26, 2026 at 11:22pm.
Last checked: Jun 2, 2026 at 08:00am
Source: CRMLS #IV25138784
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,610 | $19,320 | $22,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,425 | $16,500 | $18,000 | Unfurnished |
| 1 | 0 | 1 | — | $1,095 | $13,140 | $13,200 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Units Leased: 3
Total Actual Rent: $4,080
Financial Snapshot
Gross Rent Multiplier
10.8x
List Price / Annual Gross Rent
Cap Rate
6.25%
NOI / List Price
Gross Scheduled Income: $50,727
Operating Expense: $11,610
Net Operating Income: $34,388
Annual Operating Expenses
Electric: $3,524
Fuel: $1,394
Insurance: $1,294
Maintenance: $2,100
New Taxes: $3,435
Professional Management: $3,126
Trash: $675
Water / Sewer: $1,245
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Wall Window Units
Heating: Central
Laundry: Common Area
Entry Location: First Floor
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition
Common Walls: One Common Wall
Lot Features: Rectangular Lot, Street Level, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 419150021
Additional Parcels: No
Tax Lot: 18
Zoning: R3
Subdivision: Solera (SLRA)
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 770 Allegheny Avenue, Beaumont, CA 92223. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$440,000
Total Interest
$561,196
Total Payment
$1,001,196
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,504
per month
Property History for 770 Allegheny 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 770 Allegheny Avenue